Volga JVT
Handover Date: 2026-12-31
Developer:
Tiger Properties
Description:
Discounts:
Payment Plan:
The amount to be paid at the time of the contract.
Percent: 3.33 % after 3 month
Percent: 3.33 % after 6 month
Percent: 3.33 % after 9 month
Percent: 3.33 % after 12 month
Percent: 3.33 % after 15 month
Percent: 3.33 % after 18 month
Percent: 3.33 % after 21 month
Percent: 3.33 % after 24 month
Percent: 3.33 % after 27 month
Percent: 3.33 % after 30 month
Percent: 3.33 % after 33 month
Percent: 3.34 % after 36 month
The amount to be paid at the time of the handover.
Percent: 3.75 % after 2 month
Percent: 3.75 % after 5 month
Percent: 3.75 % after 8 month
Percent: 3.75 % after 11 month
Percent: 3.75 % after 14 month
Percent: 3.75 % after 17 month
Percent: 3.75 % after 20 month
Percent: 3.75 % after 23 month
Price Range:
From price: 1,672,496 AED
Sizes:
From sqft: 1,635 sqft
Predicted numbers:
Furniture Price: Included into the purchase price
Initial Rent*: 133,800.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 24,525 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,672,496 AED)
Payment Plan: Tiger - Ananda Residences - PostHandover
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2026-02-02 | Downpayment | 20.0 | 334,499 AED |
| 2026-04-02 | Until Handover | 3.3 | 55,694 AED |
| 2026-07-02 | Until Handover | 3.3 | 55,694 AED |
| 2026-10-02 | Until Handover | 3.3 | 55,694 AED |
| 2026-12-31 | At Handover | 10.0 | 167,250 AED |
| 2027-01-02 | Until Handover | 3.3 | 55,694 AED |
| 2027-01-31 | Post Handover Payment | 3.8 | 62,719 AED |
| 2027-04-02 | Until Handover | 3.3 | 55,694 AED |
| 2027-05-01 | Post Handover Payment | 3.8 | 62,719 AED |
| 2027-07-02 | Until Handover | 3.3 | 55,694 AED |
| 2027-07-31 | Post Handover Payment | 3.8 | 62,719 AED |
| 2027-10-02 | Until Handover | 3.3 | 55,694 AED |
| 2027-10-31 | Post Handover Payment | 3.8 | 62,719 AED |
| 2028-01-02 | Until Handover | 3.3 | 55,694 AED |
| 2028-01-31 | Post Handover Payment | 3.8 | 62,719 AED |
| 2028-04-02 | Until Handover | 3.3 | 55,694 AED |
| 2028-05-01 | Post Handover Payment | 3.8 | 62,719 AED |
| 2028-07-02 | Until Handover | 3.3 | 55,694 AED |
| 2028-07-31 | Post Handover Payment | 3.8 | 62,719 AED |
| 2028-10-02 | Until Handover | 3.3 | 55,694 AED |
| 2028-10-31 | Post Handover Payment | 3.8 | 62,719 AED |
| 2029-01-02 | Until Handover | 3.3 | 55,861 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2026 | 668,831 AED |
| 2027 | 473,651 AED |
| 2028 | 473,651 AED |
| 2029 | 55,861 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026-02 | 1.672.496 AED | 0 AED | 334.499 AED |
| 2026-03 | 1.683.256 AED | 0 AED | 334.499 AED |
| 2026-04 | 1.694.087 AED | 0 AED | 390.193 AED |
| 2026-05 | 1.704.986 AED | 0 AED | 390.193 AED |
| 2026-06 | 1.715.956 AED | 0 AED | 390.193 AED |
| 2026-07 | 1.726.997 AED | 0 AED | 445.887 AED |
| 2026-08 | 1.738.108 AED | 0 AED | 445.887 AED |
| 2026-09 | 1.749.291 AED | 0 AED | 445.887 AED |
| 2026-10 | 1.760.546 AED | 0 AED | 501.581 AED |
| 2026-11 | 1.771.874 AED | 0 AED | 501.581 AED |
| 2026-12 | 1.783.274 AED | 0 AED | 668.831 AED |
| 2027-01 | 1.794.748 AED | 9.440 AED | 787.243 AED |
| 2027-02 | 1.806.295 AED | 9.469 AED | 787.243 AED |
| 2027-03 | 1.817.917 AED | 9.497 AED | 787.243 AED |
| 2027-04 | 1.829.613 AED | 9.525 AED | 842.937 AED |
| 2027-05 | 1.841.385 AED | 9.554 AED | 905.656 AED |
| 2027-06 | 1.853.233 AED | 9.583 AED | 905.656 AED |
| 2027-07 | 1.865.157 AED | 9.611 AED | 1.024.069 AED |
| 2027-08 | 1.877.157 AED | 9.640 AED | 1.024.069 AED |
| 2027-09 | 1.889.235 AED | 9.669 AED | 1.024.069 AED |
| 2027-10 | 1.901.390 AED | 9.698 AED | 1.142.482 AED |
| 2027-11 | 1.913.624 AED | 9.727 AED | 1.142.482 AED |
| 2027-12 | 1.925.936 AED | 9.756 AED | 1.142.482 AED |
| 2028-01 | 1.938.328 AED | 9.785 AED | 1.260.894 AED |
| 2028-02 | 1.950.799 AED | 9.814 AED | 1.260.894 AED |
| 2028-03 | 1.963.350 AED | 9.843 AED | 1.260.894 AED |
| 2028-04 | 1.975.983 AED | 9.873 AED | 1.316.588 AED |
| 2028-05 | 1.988.696 AED | 9.902 AED | 1.379.307 AED |
| 2028-06 | 2.001.491 AED | 9.931 AED | 1.379.307 AED |
| 2028-07 | 2.014.369 AED | 9.961 AED | 1.497.720 AED |
| 2028-08 | 2.027.330 AED | 9.991 AED | 1.497.720 AED |
| 2028-09 | 2.040.374 AED | 10.020 AED | 1.497.720 AED |
| 2028-10 | 2.053.501 AED | 10.050 AED | 1.616.132 AED |
| 2028-11 | 2.066.714 AED | 10.080 AED | 1.616.132 AED |
| 2028-12 | 2.080.011 AED | 10.110 AED | 1.616.132 AED |
| 2029-01 | 2.093.394 AED | 10.140 AED | 1.671.994 AED |
| 2029-02 | 2.106.863 AED | 10.170 AED | 1.671.994 AED |
| 2029-03 | 2.120.418 AED | 10.200 AED | 1.671.994 AED |
| 2029-04 | 2.134.061 AED | 10.230 AED | 1.671.994 AED |
| 2029-05 | 2.147.792 AED | 10.260 AED | 1.671.994 AED |
| 2029-06 | 2.161.611 AED | 10.291 AED | 1.671.994 AED |
| 2029-07 | 2.175.519 AED | 10.321 AED | 1.671.994 AED |
| 2029-08 | 2.189.516 AED | 10.352 AED | 1.671.994 AED |
| 2029-09 | 2.203.603 AED | 10.382 AED | 1.671.994 AED |
| 2029-10 | 2.217.782 AED | 10.413 AED | 1.671.994 AED |
| 2029-11 | 2.232.051 AED | 10.444 AED | 1.671.994 AED |
| 2029-12 | 2.246.412 AED | 10.474 AED | 1.671.994 AED |
| 2030-01 | 2.260.865 AED | 10.505 AED | 1.671.994 AED |
| 2030-02 | 2.275.412 AED | 10.536 AED | 1.671.994 AED |
| 2030-03 | 2.290.052 AED | 10.567 AED | 1.671.994 AED |
| 2030-04 | 2.304.786 AED | 10.598 AED | 1.671.994 AED |
| 2030-05 | 2.319.615 AED | 10.629 AED | 1.671.994 AED |
| 2030-06 | 2.334.540 AED | 10.661 AED | 1.671.994 AED |
| 2030-07 | 2.349.560 AED | 10.692 AED | 1.671.994 AED |
| 2030-08 | 2.364.677 AED | 10.723 AED | 1.671.994 AED |
| 2030-09 | 2.379.892 AED | 10.755 AED | 1.671.994 AED |
| 2030-10 | 2.395.204 AED | 10.786 AED | 1.671.994 AED |
| 2030-11 | 2.410.615 AED | 10.818 AED | 1.671.994 AED |
| 2030-12 | 2.426.125 AED | 10.850 AED | 1.671.994 AED |
| 2031-01 | 2.441.735 AED | 10.882 AED | 1.671.994 AED |
| 2031-02 | 2.457.445 AED | 10.914 AED | 1.671.994 AED |
| 2031-03 | 2.473.256 AED | 10.945 AED | 1.671.994 AED |
| 2031-04 | 2.489.169 AED | 10.978 AED | 1.671.994 AED |
| 2031-05 | 2.505.185 AED | 11.010 AED | 1.671.994 AED |
| 2031-06 | 2.521.303 AED | 11.042 AED | 1.671.994 AED |
| 2031-07 | 2.537.525 AED | 11.074 AED | 1.671.994 AED |
| 2031-08 | 2.553.852 AED | 11.106 AED | 1.671.994 AED |
| 2031-09 | 2.570.283 AED | 11.139 AED | 1.671.994 AED |
| 2031-10 | 2.586.820 AED | 11.171 AED | 1.671.994 AED |
| 2031-11 | 2.603.464 AED | 11.204 AED | 1.671.994 AED |
| 2031-12 | 2.620.215 AED | 11.237 AED | 1.671.994 AED |
| 2032-01 | 2.637.073 AED | 11.269 AED | 1.671.994 AED |
| 2032-02 | 2.654.040 AED | 11.302 AED | 1.671.994 AED |
| 2032-03 | 2.671.117 AED | 11.335 AED | 1.671.994 AED |
| 2032-04 | 2.688.303 AED | 11.368 AED | 1.671.994 AED |
| 2032-05 | 2.705.599 AED | 11.401 AED | 1.671.994 AED |
| 2032-06 | 2.723.007 AED | 11.434 AED | 1.671.994 AED |
| 2032-07 | 2.740.527 AED | 11.468 AED | 1.671.994 AED |
| 2032-08 | 2.758.160 AED | 11.501 AED | 1.671.994 AED |
| 2032-09 | 2.775.906 AED | 11.534 AED | 1.671.994 AED |
| 2032-10 | 2.793.766 AED | 11.568 AED | 1.671.994 AED |
| 2032-11 | 2.811.741 AED | 11.601 AED | 1.671.994 AED |
| 2032-12 | 2.829.832 AED | 11.635 AED | 1.671.994 AED |
| 2033-01 | 2.848.039 AED | 11.669 AED | 1.671.994 AED |
| 2033-02 | 2.866.364 AED | 11.703 AED | 1.671.994 AED |
| 2033-03 | 2.884.806 AED | 11.737 AED | 1.671.994 AED |
| 2033-04 | 2.903.367 AED | 11.771 AED | 1.671.994 AED |
| 2033-05 | 2.922.047 AED | 11.805 AED | 1.671.994 AED |
| 2033-06 | 2.940.848 AED | 11.839 AED | 1.671.994 AED |
| 2033-07 | 2.959.769 AED | 11.873 AED | 1.671.994 AED |
| 2033-08 | 2.978.813 AED | 11.907 AED | 1.671.994 AED |
| 2033-09 | 2.997.978 AED | 11.942 AED | 1.671.994 AED |
| 2033-10 | 3.017.267 AED | 11.976 AED | 1.671.994 AED |
| 2033-11 | 3.036.681 AED | 12.011 AED | 1.671.994 AED |
| 2033-12 | 3.056.219 AED | 12.045 AED | 1.671.994 AED |
| 2034-01 | 3.075.883 AED | 12.080 AED | 1.671.994 AED |
| 2034-02 | 3.095.673 AED | 12.115 AED | 1.671.994 AED |
| 2034-03 | 3.115.591 AED | 12.150 AED | 1.671.994 AED |
| 2034-04 | 3.135.636 AED | 12.185 AED | 1.671.994 AED |
| 2034-05 | 3.155.811 AED | 12.220 AED | 1.671.994 AED |
| 2034-06 | 3.176.116 AED | 12.255 AED | 1.671.994 AED |
| 2034-07 | 3.196.551 AED | 12.291 AED | 1.671.994 AED |
| 2034-08 | 3.217.118 AED | 12.326 AED | 1.671.994 AED |
| 2034-09 | 3.237.817 AED | 12.361 AED | 1.671.994 AED |
| 2034-10 | 3.258.649 AED | 12.397 AED | 1.671.994 AED |
| 2034-11 | 3.279.615 AED | 12.432 AED | 1.671.994 AED |
| 2034-12 | 3.300.716 AED | 12.468 AED | 1.671.994 AED |
| 2035-01 | 3.321.953 AED | 12.504 AED | 1.671.994 AED |
| 2035-02 | 3.343.327 AED | 12.540 AED | 1.671.994 AED |
| 2035-03 | 3.364.838 AED | 12.576 AED | 1.671.994 AED |
| 2035-04 | 3.386.487 AED | 12.612 AED | 1.671.994 AED |
| 2035-05 | 3.408.276 AED | 12.648 AED | 1.671.994 AED |
| 2035-06 | 3.430.205 AED | 12.684 AED | 1.671.994 AED |
| 2035-07 | 3.452.275 AED | 12.721 AED | 1.671.994 AED |
| 2035-08 | 3.474.487 AED | 12.757 AED | 1.671.994 AED |
| 2035-09 | 3.496.842 AED | 12.793 AED | 1.671.994 AED |
| 2035-10 | 3.519.341 AED | 12.830 AED | 1.671.994 AED |
| 2035-11 | 3.541.984 AED | 12.867 AED | 1.671.994 AED |
| 2035-12 | 3.564.774 AED | 12.904 AED | 1.671.994 AED |
| 2036-01 | 3.587.709 AED | 12.940 AED | 1.671.994 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026 | 1.783.274 AED | 0 AED | 668.831 AED |
| 2027 | 1.925.936 AED | 115.169 AED | 1.142.482 AED |
| 2028 | 2.080.011 AED | 119.360 AED | 1.616.132 AED |
| 2029 | 2.246.412 AED | 123.677 AED | 1.671.994 AED |
| 2030 | 2.426.125 AED | 128.120 AED | 1.671.994 AED |
| 2031 | 2.620.215 AED | 132.702 AED | 1.671.994 AED |
| 2032 | 2.829.832 AED | 137.416 AED | 1.671.994 AED |
| 2033 | 3.056.219 AED | 142.278 AED | 1.671.994 AED |
| 2034 | 3.300.716 AED | 147.280 AED | 1.671.994 AED |
| 2035 | 3.564.774 AED | 152.436 AED | 1.671.994 AED |
Additional Acquisition Costs
| DLD fee (4%) | 66,900 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 71,100 AED |
Price Range:
From price: 2,563,716 AED
Sizes:
From sqft: 1,339 sqft
Predicted numbers:
Furniture Price: Included into the purchase price
Initial Rent*: 205,097.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 20,085 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 2,563,716 AED)
Payment Plan: Tiger - Ananda Residences - PostHandover
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2026-02-02 | Downpayment | 20.0 | 512,743 AED |
| 2026-04-02 | Until Handover | 3.3 | 85,372 AED |
| 2026-07-02 | Until Handover | 3.3 | 85,372 AED |
| 2026-10-02 | Until Handover | 3.3 | 85,372 AED |
| 2026-12-31 | At Handover | 10.0 | 256,372 AED |
| 2027-01-02 | Until Handover | 3.3 | 85,372 AED |
| 2027-01-31 | Post Handover Payment | 3.8 | 96,139 AED |
| 2027-04-02 | Until Handover | 3.3 | 85,372 AED |
| 2027-05-01 | Post Handover Payment | 3.8 | 96,139 AED |
| 2027-07-02 | Until Handover | 3.3 | 85,372 AED |
| 2027-07-31 | Post Handover Payment | 3.8 | 96,139 AED |
| 2027-10-02 | Until Handover | 3.3 | 85,372 AED |
| 2027-10-31 | Post Handover Payment | 3.8 | 96,139 AED |
| 2028-01-02 | Until Handover | 3.3 | 85,372 AED |
| 2028-01-31 | Post Handover Payment | 3.8 | 96,139 AED |
| 2028-04-02 | Until Handover | 3.3 | 85,372 AED |
| 2028-05-01 | Post Handover Payment | 3.8 | 96,139 AED |
| 2028-07-02 | Until Handover | 3.3 | 85,372 AED |
| 2028-07-31 | Post Handover Payment | 3.8 | 96,139 AED |
| 2028-10-02 | Until Handover | 3.3 | 85,372 AED |
| 2028-10-31 | Post Handover Payment | 3.8 | 96,139 AED |
| 2029-01-02 | Until Handover | 3.3 | 85,628 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2026 | 1,025,230 AED |
| 2027 | 726,044 AED |
| 2028 | 726,044 AED |
| 2029 | 85,628 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026-02 | 2.563.716 AED | 0 AED | 512.743 AED |
| 2026-03 | 2.580.211 AED | 0 AED | 512.743 AED |
| 2026-04 | 2.596.812 AED | 0 AED | 598.114 AED |
| 2026-05 | 2.613.520 AED | 0 AED | 598.114 AED |
| 2026-06 | 2.630.335 AED | 0 AED | 598.114 AED |
| 2026-07 | 2.647.259 AED | 0 AED | 683.486 AED |
| 2026-08 | 2.664.291 AED | 0 AED | 683.486 AED |
| 2026-09 | 2.681.433 AED | 0 AED | 683.486 AED |
| 2026-10 | 2.698.686 AED | 0 AED | 768.858 AED |
| 2026-11 | 2.716.049 AED | 0 AED | 768.858 AED |
| 2026-12 | 2.733.524 AED | 0 AED | 1.025.230 AED |
| 2027-01 | 2.751.112 AED | 15.930 AED | 1.206.741 AED |
| 2027-02 | 2.768.813 AED | 15.973 AED | 1.206.741 AED |
| 2027-03 | 2.786.627 AED | 16.017 AED | 1.206.741 AED |
| 2027-04 | 2.804.557 AED | 16.060 AED | 1.292.112 AED |
| 2027-05 | 2.822.601 AED | 16.104 AED | 1.388.252 AED |
| 2027-06 | 2.840.762 AED | 16.148 AED | 1.388.252 AED |
| 2027-07 | 2.859.040 AED | 16.192 AED | 1.569.763 AED |
| 2027-08 | 2.877.435 AED | 16.236 AED | 1.569.763 AED |
| 2027-09 | 2.895.948 AED | 16.280 AED | 1.569.763 AED |
| 2027-10 | 2.914.581 AED | 16.325 AED | 1.751.274 AED |
| 2027-11 | 2.933.333 AED | 16.369 AED | 1.751.274 AED |
| 2027-12 | 2.952.206 AED | 16.413 AED | 1.751.274 AED |
| 2028-01 | 2.971.201 AED | 16.458 AED | 1.932.785 AED |
| 2028-02 | 2.990.318 AED | 16.503 AED | 1.932.785 AED |
| 2028-03 | 3.009.558 AED | 16.548 AED | 1.932.785 AED |
| 2028-04 | 3.028.921 AED | 16.593 AED | 2.018.157 AED |
| 2028-05 | 3.048.409 AED | 16.638 AED | 2.114.296 AED |
| 2028-06 | 3.068.023 AED | 16.683 AED | 2.114.296 AED |
| 2028-07 | 3.087.763 AED | 16.728 AED | 2.295.807 AED |
| 2028-08 | 3.107.629 AED | 16.773 AED | 2.295.807 AED |
| 2028-09 | 3.127.624 AED | 16.819 AED | 2.295.807 AED |
| 2028-10 | 3.147.747 AED | 16.864 AED | 2.477.318 AED |
| 2028-11 | 3.168.000 AED | 16.910 AED | 2.477.318 AED |
| 2028-12 | 3.188.383 AED | 16.956 AED | 2.477.318 AED |
| 2029-01 | 3.208.897 AED | 17.002 AED | 2.562.946 AED |
| 2029-02 | 3.229.543 AED | 17.048 AED | 2.562.946 AED |
| 2029-03 | 3.250.322 AED | 17.094 AED | 2.562.946 AED |
| 2029-04 | 3.271.235 AED | 17.141 AED | 2.562.946 AED |
| 2029-05 | 3.292.282 AED | 17.187 AED | 2.562.946 AED |
| 2029-06 | 3.313.465 AED | 17.233 AED | 2.562.946 AED |
| 2029-07 | 3.334.784 AED | 17.280 AED | 2.562.946 AED |
| 2029-08 | 3.356.240 AED | 17.327 AED | 2.562.946 AED |
| 2029-09 | 3.377.834 AED | 17.374 AED | 2.562.946 AED |
| 2029-10 | 3.399.567 AED | 17.421 AED | 2.562.946 AED |
| 2029-11 | 3.421.440 AED | 17.468 AED | 2.562.946 AED |
| 2029-12 | 3.443.454 AED | 17.515 AED | 2.562.946 AED |
| 2030-01 | 3.465.609 AED | 17.562 AED | 2.562.946 AED |
| 2030-02 | 3.487.907 AED | 17.610 AED | 2.562.946 AED |
| 2030-03 | 3.510.348 AED | 17.657 AED | 2.562.946 AED |
| 2030-04 | 3.532.934 AED | 17.705 AED | 2.562.946 AED |
| 2030-05 | 3.555.665 AED | 17.753 AED | 2.562.946 AED |
| 2030-06 | 3.578.542 AED | 17.801 AED | 2.562.946 AED |
| 2030-07 | 3.601.567 AED | 17.849 AED | 2.562.946 AED |
| 2030-08 | 3.624.739 AED | 17.897 AED | 2.562.946 AED |
| 2030-09 | 3.648.061 AED | 17.945 AED | 2.562.946 AED |
| 2030-10 | 3.671.533 AED | 17.994 AED | 2.562.946 AED |
| 2030-11 | 3.695.155 AED | 18.042 AED | 2.562.946 AED |
| 2030-12 | 3.718.930 AED | 18.091 AED | 2.562.946 AED |
| 2031-01 | 3.742.858 AED | 18.139 AED | 2.562.946 AED |
| 2031-02 | 3.766.939 AED | 18.188 AED | 2.562.946 AED |
| 2031-03 | 3.791.176 AED | 18.237 AED | 2.562.946 AED |
| 2031-04 | 3.815.569 AED | 18.286 AED | 2.562.946 AED |
| 2031-05 | 3.840.118 AED | 18.336 AED | 2.562.946 AED |
| 2031-06 | 3.864.825 AED | 18.385 AED | 2.562.946 AED |
| 2031-07 | 3.889.692 AED | 18.434 AED | 2.562.946 AED |
| 2031-08 | 3.914.718 AED | 18.484 AED | 2.562.946 AED |
| 2031-09 | 3.939.906 AED | 18.534 AED | 2.562.946 AED |
| 2031-10 | 3.965.255 AED | 18.584 AED | 2.562.946 AED |
| 2031-11 | 3.990.768 AED | 18.634 AED | 2.562.946 AED |
| 2031-12 | 4.016.444 AED | 18.684 AED | 2.562.946 AED |
| 2032-01 | 4.042.286 AED | 18.734 AED | 2.562.946 AED |
| 2032-02 | 4.068.295 AED | 18.784 AED | 2.562.946 AED |
| 2032-03 | 4.094.470 AED | 18.835 AED | 2.562.946 AED |
| 2032-04 | 4.120.814 AED | 18.885 AED | 2.562.946 AED |
| 2032-05 | 4.147.328 AED | 18.936 AED | 2.562.946 AED |
| 2032-06 | 4.174.012 AED | 18.987 AED | 2.562.946 AED |
| 2032-07 | 4.200.867 AED | 19.038 AED | 2.562.946 AED |
| 2032-08 | 4.227.896 AED | 19.089 AED | 2.562.946 AED |
| 2032-09 | 4.255.098 AED | 19.140 AED | 2.562.946 AED |
| 2032-10 | 4.282.476 AED | 19.191 AED | 2.562.946 AED |
| 2032-11 | 4.310.029 AED | 19.243 AED | 2.562.946 AED |
| 2032-12 | 4.337.760 AED | 19.294 AED | 2.562.946 AED |
| 2033-01 | 4.365.669 AED | 19.346 AED | 2.562.946 AED |
| 2033-02 | 4.393.758 AED | 19.398 AED | 2.562.946 AED |
| 2033-03 | 4.422.028 AED | 19.450 AED | 2.562.946 AED |
| 2033-04 | 4.450.479 AED | 19.502 AED | 2.562.946 AED |
| 2033-05 | 4.479.114 AED | 19.554 AED | 2.562.946 AED |
| 2033-06 | 4.507.933 AED | 19.607 AED | 2.562.946 AED |
| 2033-07 | 4.536.937 AED | 19.659 AED | 2.562.946 AED |
| 2033-08 | 4.566.127 AED | 19.712 AED | 2.562.946 AED |
| 2033-09 | 4.595.506 AED | 19.764 AED | 2.562.946 AED |
| 2033-10 | 4.625.074 AED | 19.817 AED | 2.562.946 AED |
| 2033-11 | 4.654.832 AED | 19.870 AED | 2.562.946 AED |
| 2033-12 | 4.684.781 AED | 19.923 AED | 2.562.946 AED |
| 2034-01 | 4.714.923 AED | 19.977 AED | 2.562.946 AED |
| 2034-02 | 4.745.259 AED | 20.030 AED | 2.562.946 AED |
| 2034-03 | 4.775.790 AED | 20.084 AED | 2.562.946 AED |
| 2034-04 | 4.806.518 AED | 20.137 AED | 2.562.946 AED |
| 2034-05 | 4.837.443 AED | 20.191 AED | 2.562.946 AED |
| 2034-06 | 4.868.567 AED | 20.245 AED | 2.562.946 AED |
| 2034-07 | 4.899.892 AED | 20.299 AED | 2.562.946 AED |
| 2034-08 | 4.931.418 AED | 20.353 AED | 2.562.946 AED |
| 2034-09 | 4.963.147 AED | 20.408 AED | 2.562.946 AED |
| 2034-10 | 4.995.080 AED | 20.462 AED | 2.562.946 AED |
| 2034-11 | 5.027.218 AED | 20.517 AED | 2.562.946 AED |
| 2034-12 | 5.059.563 AED | 20.571 AED | 2.562.946 AED |
| 2035-01 | 5.092.117 AED | 20.626 AED | 2.562.946 AED |
| 2035-02 | 5.124.880 AED | 20.681 AED | 2.562.946 AED |
| 2035-03 | 5.157.853 AED | 20.736 AED | 2.562.946 AED |
| 2035-04 | 5.191.039 AED | 20.792 AED | 2.562.946 AED |
| 2035-05 | 5.224.438 AED | 20.847 AED | 2.562.946 AED |
| 2035-06 | 5.258.053 AED | 20.903 AED | 2.562.946 AED |
| 2035-07 | 5.291.883 AED | 20.958 AED | 2.562.946 AED |
| 2035-08 | 5.325.931 AED | 21.014 AED | 2.562.946 AED |
| 2035-09 | 5.360.198 AED | 21.070 AED | 2.562.946 AED |
| 2035-10 | 5.394.686 AED | 21.126 AED | 2.562.946 AED |
| 2035-11 | 5.429.396 AED | 21.182 AED | 2.562.946 AED |
| 2035-12 | 5.464.329 AED | 21.239 AED | 2.562.946 AED |
| 2036-01 | 5.499.486 AED | 21.295 AED | 2.562.946 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026 | 2.733.524 AED | 0 AED | 1.025.230 AED |
| 2027 | 2.952.206 AED | 194.047 AED | 1.751.274 AED |
| 2028 | 3.188.383 AED | 200.473 AED | 2.477.318 AED |
| 2029 | 3.443.454 AED | 207.090 AED | 2.562.946 AED |
| 2030 | 3.718.930 AED | 213.906 AED | 2.562.946 AED |
| 2031 | 4.016.444 AED | 220.925 AED | 2.562.946 AED |
| 2032 | 4.337.760 AED | 228.156 AED | 2.562.946 AED |
| 2033 | 4.684.781 AED | 235.602 AED | 2.562.946 AED |
| 2034 | 5.059.563 AED | 243.274 AED | 2.562.946 AED |
| 2035 | 5.464.329 AED | 251.174 AED | 2.562.946 AED |
Additional Acquisition Costs
| DLD fee (4%) | 102,549 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 106,749 AED |
Price Range:
From price: 3,561,412 AED
Sizes:
From sqft: 1,874 sqft
Predicted numbers:
Furniture Price: Included into the purchase price
Initial Rent*: 284,913.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 28,110 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 3,561,412 AED)
Payment Plan: Tiger - Ananda Residences - PostHandover
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2026-02-02 | Downpayment | 20.0 | 712,282 AED |
| 2026-04-02 | Until Handover | 3.3 | 118,595 AED |
| 2026-07-02 | Until Handover | 3.3 | 118,595 AED |
| 2026-10-02 | Until Handover | 3.3 | 118,595 AED |
| 2026-12-31 | At Handover | 10.0 | 356,141 AED |
| 2027-01-02 | Until Handover | 3.3 | 118,595 AED |
| 2027-01-31 | Post Handover Payment | 3.8 | 133,553 AED |
| 2027-04-02 | Until Handover | 3.3 | 118,595 AED |
| 2027-05-01 | Post Handover Payment | 3.8 | 133,553 AED |
| 2027-07-02 | Until Handover | 3.3 | 118,595 AED |
| 2027-07-31 | Post Handover Payment | 3.8 | 133,553 AED |
| 2027-10-02 | Until Handover | 3.3 | 118,595 AED |
| 2027-10-31 | Post Handover Payment | 3.8 | 133,553 AED |
| 2028-01-02 | Until Handover | 3.3 | 118,595 AED |
| 2028-01-31 | Post Handover Payment | 3.8 | 133,553 AED |
| 2028-04-02 | Until Handover | 3.3 | 118,595 AED |
| 2028-05-01 | Post Handover Payment | 3.8 | 133,553 AED |
| 2028-07-02 | Until Handover | 3.3 | 118,595 AED |
| 2028-07-31 | Post Handover Payment | 3.8 | 133,553 AED |
| 2028-10-02 | Until Handover | 3.3 | 118,595 AED |
| 2028-10-31 | Post Handover Payment | 3.8 | 133,553 AED |
| 2029-01-02 | Until Handover | 3.3 | 118,951 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2026 | 1,424,209 AED |
| 2027 | 1,008,592 AED |
| 2028 | 1,008,592 AED |
| 2029 | 118,951 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026-02 | 3.561.412 AED | 0 AED | 712.282 AED |
| 2026-03 | 3.584.326 AED | 0 AED | 712.282 AED |
| 2026-04 | 3.607.387 AED | 0 AED | 830.877 AED |
| 2026-05 | 3.630.597 AED | 0 AED | 830.877 AED |
| 2026-06 | 3.653.957 AED | 0 AED | 830.877 AED |
| 2026-07 | 3.677.466 AED | 0 AED | 949.472 AED |
| 2026-08 | 3.701.127 AED | 0 AED | 949.472 AED |
| 2026-09 | 3.724.941 AED | 0 AED | 949.472 AED |
| 2026-10 | 3.748.907 AED | 0 AED | 1.068.067 AED |
| 2026-11 | 3.773.028 AED | 0 AED | 1.068.067 AED |
| 2026-12 | 3.797.303 AED | 0 AED | 1.424.208 AED |
| 2027-01 | 3.821.735 AED | 22.112 AED | 1.676.356 AED |
| 2027-02 | 3.846.324 AED | 22.172 AED | 1.676.356 AED |
| 2027-03 | 3.871.072 AED | 22.233 AED | 1.676.356 AED |
| 2027-04 | 3.895.978 AED | 22.293 AED | 1.794.951 AED |
| 2027-05 | 3.921.045 AED | 22.354 AED | 1.928.504 AED |
| 2027-06 | 3.946.273 AED | 22.415 AED | 1.928.504 AED |
| 2027-07 | 3.971.664 AED | 22.476 AED | 2.180.652 AED |
| 2027-08 | 3.997.218 AED | 22.537 AED | 2.180.652 AED |
| 2027-09 | 4.022.936 AED | 22.599 AED | 2.180.652 AED |
| 2027-10 | 4.048.820 AED | 22.660 AED | 2.432.800 AED |
| 2027-11 | 4.074.870 AED | 22.722 AED | 2.432.800 AED |
| 2027-12 | 4.101.088 AED | 22.784 AED | 2.432.800 AED |
| 2028-01 | 4.127.474 AED | 22.846 AED | 2.684.948 AED |
| 2028-02 | 4.154.030 AED | 22.908 AED | 2.684.948 AED |
| 2028-03 | 4.180.758 AED | 22.970 AED | 2.684.948 AED |
| 2028-04 | 4.207.657 AED | 23.033 AED | 2.803.543 AED |
| 2028-05 | 4.234.729 AED | 23.095 AED | 2.937.096 AED |
| 2028-06 | 4.261.975 AED | 23.158 AED | 2.937.096 AED |
| 2028-07 | 4.289.397 AED | 23.221 AED | 3.189.244 AED |
| 2028-08 | 4.316.995 AED | 23.284 AED | 3.189.244 AED |
| 2028-09 | 4.344.771 AED | 23.347 AED | 3.189.244 AED |
| 2028-10 | 4.372.725 AED | 23.410 AED | 3.441.392 AED |
| 2028-11 | 4.400.859 AED | 23.474 AED | 3.441.392 AED |
| 2028-12 | 4.429.175 AED | 23.538 AED | 3.441.392 AED |
| 2029-01 | 4.457.672 AED | 23.601 AED | 3.560.343 AED |
| 2029-02 | 4.486.353 AED | 23.665 AED | 3.560.343 AED |
| 2029-03 | 4.515.218 AED | 23.729 AED | 3.560.343 AED |
| 2029-04 | 4.544.269 AED | 23.794 AED | 3.560.343 AED |
| 2029-05 | 4.573.507 AED | 23.858 AED | 3.560.343 AED |
| 2029-06 | 4.602.933 AED | 23.923 AED | 3.560.343 AED |
| 2029-07 | 4.632.549 AED | 23.988 AED | 3.560.343 AED |
| 2029-08 | 4.662.355 AED | 24.053 AED | 3.560.343 AED |
| 2029-09 | 4.692.352 AED | 24.118 AED | 3.560.343 AED |
| 2029-10 | 4.722.543 AED | 24.183 AED | 3.560.343 AED |
| 2029-11 | 4.752.928 AED | 24.248 AED | 3.560.343 AED |
| 2029-12 | 4.783.509 AED | 24.314 AED | 3.560.343 AED |
| 2030-01 | 4.814.286 AED | 24.380 AED | 3.560.343 AED |
| 2030-02 | 4.845.261 AED | 24.446 AED | 3.560.343 AED |
| 2030-03 | 4.876.436 AED | 24.512 AED | 3.560.343 AED |
| 2030-04 | 4.907.811 AED | 24.578 AED | 3.560.343 AED |
| 2030-05 | 4.939.388 AED | 24.644 AED | 3.560.343 AED |
| 2030-06 | 4.971.168 AED | 24.711 AED | 3.560.343 AED |
| 2030-07 | 5.003.153 AED | 24.778 AED | 3.560.343 AED |
| 2030-08 | 5.035.343 AED | 24.844 AED | 3.560.343 AED |
| 2030-09 | 5.067.741 AED | 24.911 AED | 3.560.343 AED |
| 2030-10 | 5.100.347 AED | 24.979 AED | 3.560.343 AED |
| 2030-11 | 5.133.163 AED | 25.046 AED | 3.560.343 AED |
| 2030-12 | 5.166.189 AED | 25.114 AED | 3.560.343 AED |
| 2031-01 | 5.199.429 AED | 25.181 AED | 3.560.343 AED |
| 2031-02 | 5.232.882 AED | 25.249 AED | 3.560.343 AED |
| 2031-03 | 5.266.551 AED | 25.317 AED | 3.560.343 AED |
| 2031-04 | 5.300.436 AED | 25.386 AED | 3.560.343 AED |
| 2031-05 | 5.334.539 AED | 25.454 AED | 3.560.343 AED |
| 2031-06 | 5.368.862 AED | 25.522 AED | 3.560.343 AED |
| 2031-07 | 5.403.405 AED | 25.591 AED | 3.560.343 AED |
| 2031-08 | 5.438.171 AED | 25.660 AED | 3.560.343 AED |
| 2031-09 | 5.473.160 AED | 25.729 AED | 3.560.343 AED |
| 2031-10 | 5.508.375 AED | 25.798 AED | 3.560.343 AED |
| 2031-11 | 5.543.816 AED | 25.868 AED | 3.560.343 AED |
| 2031-12 | 5.579.485 AED | 25.937 AED | 3.560.343 AED |
| 2032-01 | 5.615.383 AED | 26.007 AED | 3.560.343 AED |
| 2032-02 | 5.651.513 AED | 26.077 AED | 3.560.343 AED |
| 2032-03 | 5.687.875 AED | 26.147 AED | 3.560.343 AED |
| 2032-04 | 5.724.471 AED | 26.217 AED | 3.560.343 AED |
| 2032-05 | 5.761.302 AED | 26.288 AED | 3.560.343 AED |
| 2032-06 | 5.798.371 AED | 26.358 AED | 3.560.343 AED |
| 2032-07 | 5.835.677 AED | 26.429 AED | 3.560.343 AED |
| 2032-08 | 5.873.224 AED | 26.500 AED | 3.560.343 AED |
| 2032-09 | 5.911.013 AED | 26.571 AED | 3.560.343 AED |
| 2032-10 | 5.949.045 AED | 26.643 AED | 3.560.343 AED |
| 2032-11 | 5.987.321 AED | 26.714 AED | 3.560.343 AED |
| 2032-12 | 6.025.843 AED | 26.786 AED | 3.560.343 AED |
| 2033-01 | 6.064.614 AED | 26.858 AED | 3.560.343 AED |
| 2033-02 | 6.103.634 AED | 26.930 AED | 3.560.343 AED |
| 2033-03 | 6.142.905 AED | 27.002 AED | 3.560.343 AED |
| 2033-04 | 6.182.428 AED | 27.074 AED | 3.560.343 AED |
| 2033-05 | 6.222.206 AED | 27.147 AED | 3.560.343 AED |
| 2033-06 | 6.262.240 AED | 27.219 AED | 3.560.343 AED |
| 2033-07 | 6.302.532 AED | 27.292 AED | 3.560.343 AED |
| 2033-08 | 6.343.082 AED | 27.365 AED | 3.560.343 AED |
| 2033-09 | 6.383.894 AED | 27.439 AED | 3.560.343 AED |
| 2033-10 | 6.424.968 AED | 27.512 AED | 3.560.343 AED |
| 2033-11 | 6.466.307 AED | 27.586 AED | 3.560.343 AED |
| 2033-12 | 6.507.911 AED | 27.660 AED | 3.560.343 AED |
| 2034-01 | 6.549.783 AED | 27.734 AED | 3.560.343 AED |
| 2034-02 | 6.591.925 AED | 27.808 AED | 3.560.343 AED |
| 2034-03 | 6.634.337 AED | 27.882 AED | 3.560.343 AED |
| 2034-04 | 6.677.023 AED | 27.957 AED | 3.560.343 AED |
| 2034-05 | 6.719.983 AED | 28.031 AED | 3.560.343 AED |
| 2034-06 | 6.763.219 AED | 28.106 AED | 3.560.343 AED |
| 2034-07 | 6.806.734 AED | 28.181 AED | 3.560.343 AED |
| 2034-08 | 6.850.529 AED | 28.257 AED | 3.560.343 AED |
| 2034-09 | 6.894.605 AED | 28.332 AED | 3.560.343 AED |
| 2034-10 | 6.938.966 AED | 28.408 AED | 3.560.343 AED |
| 2034-11 | 6.983.611 AED | 28.484 AED | 3.560.343 AED |
| 2034-12 | 7.028.544 AED | 28.560 AED | 3.560.343 AED |
| 2035-01 | 7.073.766 AED | 28.636 AED | 3.560.343 AED |
| 2035-02 | 7.119.279 AED | 28.712 AED | 3.560.343 AED |
| 2035-03 | 7.165.084 AED | 28.789 AED | 3.560.343 AED |
| 2035-04 | 7.211.185 AED | 28.866 AED | 3.560.343 AED |
| 2035-05 | 7.257.582 AED | 28.943 AED | 3.560.343 AED |
| 2035-06 | 7.304.277 AED | 29.020 AED | 3.560.343 AED |
| 2035-07 | 7.351.273 AED | 29.097 AED | 3.560.343 AED |
| 2035-08 | 7.398.571 AED | 29.175 AED | 3.560.343 AED |
| 2035-09 | 7.446.174 AED | 29.252 AED | 3.560.343 AED |
| 2035-10 | 7.494.083 AED | 29.330 AED | 3.560.343 AED |
| 2035-11 | 7.542.300 AED | 29.408 AED | 3.560.343 AED |
| 2035-12 | 7.590.827 AED | 29.487 AED | 3.560.343 AED |
| 2036-01 | 7.639.667 AED | 29.565 AED | 3.560.343 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026 | 3.797.303 AED | 0 AED | 1.424.208 AED |
| 2027 | 4.101.088 AED | 269.357 AED | 2.432.800 AED |
| 2028 | 4.429.175 AED | 278.284 AED | 3.441.392 AED |
| 2029 | 4.783.509 AED | 287.474 AED | 3.560.343 AED |
| 2030 | 5.166.189 AED | 296.943 AED | 3.560.343 AED |
| 2031 | 5.579.485 AED | 306.692 AED | 3.560.343 AED |
| 2032 | 6.025.843 AED | 316.737 AED | 3.560.343 AED |
| 2033 | 6.507.911 AED | 327.084 AED | 3.560.343 AED |
| 2034 | 7.028.544 AED | 337.740 AED | 3.560.343 AED |
| 2035 | 7.590.827 AED | 348.715 AED | 3.560.343 AED |
Additional Acquisition Costs
| DLD fee (4%) | 142,456 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 146,656 AED |
Price Range:
From price: 3,909,775 AED
Sizes:
From sqft: 2,234 sqft
Predicted numbers:
Furniture Price: Included into the purchase price
Initial Rent*: 312,782.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 33,510 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 3,909,775 AED)
Payment Plan: Tiger - Ananda Residences - PostHandover
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2026-02-02 | Downpayment | 20.0 | 781,955 AED |
| 2026-04-02 | Until Handover | 3.3 | 130,196 AED |
| 2026-07-02 | Until Handover | 3.3 | 130,196 AED |
| 2026-10-02 | Until Handover | 3.3 | 130,196 AED |
| 2026-12-31 | At Handover | 10.0 | 390,978 AED |
| 2027-01-02 | Until Handover | 3.3 | 130,196 AED |
| 2027-01-31 | Post Handover Payment | 3.8 | 146,617 AED |
| 2027-04-02 | Until Handover | 3.3 | 130,196 AED |
| 2027-05-01 | Post Handover Payment | 3.8 | 146,617 AED |
| 2027-07-02 | Until Handover | 3.3 | 130,196 AED |
| 2027-07-31 | Post Handover Payment | 3.8 | 146,617 AED |
| 2027-10-02 | Until Handover | 3.3 | 130,196 AED |
| 2027-10-31 | Post Handover Payment | 3.8 | 146,617 AED |
| 2028-01-02 | Until Handover | 3.3 | 130,196 AED |
| 2028-01-31 | Post Handover Payment | 3.8 | 146,617 AED |
| 2028-04-02 | Until Handover | 3.3 | 130,196 AED |
| 2028-05-01 | Post Handover Payment | 3.8 | 146,617 AED |
| 2028-07-02 | Until Handover | 3.3 | 130,196 AED |
| 2028-07-31 | Post Handover Payment | 3.8 | 146,617 AED |
| 2028-10-02 | Until Handover | 3.3 | 130,196 AED |
| 2028-10-31 | Post Handover Payment | 3.8 | 146,617 AED |
| 2029-01-02 | Until Handover | 3.3 | 130,586 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2026 | 1,563,519 AED |
| 2027 | 1,107,248 AED |
| 2028 | 1,107,248 AED |
| 2029 | 130,586 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026-02 | 3.909.775 AED | 0 AED | 781.955 AED |
| 2026-03 | 3.934.930 AED | 0 AED | 781.955 AED |
| 2026-04 | 3.960.248 AED | 0 AED | 912.150 AED |
| 2026-05 | 3.985.728 AED | 0 AED | 912.150 AED |
| 2026-06 | 4.011.372 AED | 0 AED | 912.150 AED |
| 2026-07 | 4.037.182 AED | 0 AED | 1.042.346 AED |
| 2026-08 | 4.063.157 AED | 0 AED | 1.042.346 AED |
| 2026-09 | 4.089.299 AED | 0 AED | 1.042.346 AED |
| 2026-10 | 4.115.610 AED | 0 AED | 1.172.541 AED |
| 2026-11 | 4.142.090 AED | 0 AED | 1.172.541 AED |
| 2026-12 | 4.168.740 AED | 0 AED | 1.563.519 AED |
| 2027-01 | 4.195.562 AED | 24.054 AED | 1.840.331 AED |
| 2027-02 | 4.222.557 AED | 24.120 AED | 1.840.331 AED |
| 2027-03 | 4.249.725 AED | 24.187 AED | 1.840.331 AED |
| 2027-04 | 4.277.067 AED | 24.253 AED | 1.970.526 AED |
| 2027-05 | 4.304.586 AED | 24.320 AED | 2.117.143 AED |
| 2027-06 | 4.332.282 AED | 24.387 AED | 2.117.143 AED |
| 2027-07 | 4.360.156 AED | 24.454 AED | 2.393.955 AED |
| 2027-08 | 4.388.209 AED | 24.521 AED | 2.393.955 AED |
| 2027-09 | 4.416.443 AED | 24.588 AED | 2.393.955 AED |
| 2027-10 | 4.444.859 AED | 24.656 AED | 2.670.767 AED |
| 2027-11 | 4.473.457 AED | 24.724 AED | 2.670.767 AED |
| 2027-12 | 4.502.240 AED | 24.792 AED | 2.670.767 AED |
| 2028-01 | 4.531.207 AED | 24.860 AED | 2.947.579 AED |
| 2028-02 | 4.560.361 AED | 24.928 AED | 2.947.579 AED |
| 2028-03 | 4.589.703 AED | 24.996 AED | 2.947.579 AED |
| 2028-04 | 4.619.233 AED | 25.065 AED | 3.077.774 AED |
| 2028-05 | 4.648.953 AED | 25.133 AED | 3.224.391 AED |
| 2028-06 | 4.678.865 AED | 25.202 AED | 3.224.391 AED |
| 2028-07 | 4.708.969 AED | 25.271 AED | 3.501.203 AED |
| 2028-08 | 4.739.266 AED | 25.340 AED | 3.501.203 AED |
| 2028-09 | 4.769.759 AED | 25.410 AED | 3.501.203 AED |
| 2028-10 | 4.800.448 AED | 25.479 AED | 3.778.015 AED |
| 2028-11 | 4.831.334 AED | 25.549 AED | 3.778.015 AED |
| 2028-12 | 4.862.419 AED | 25.619 AED | 3.778.015 AED |
| 2029-01 | 4.893.704 AED | 25.689 AED | 3.908.602 AED |
| 2029-02 | 4.925.190 AED | 25.759 AED | 3.908.602 AED |
| 2029-03 | 4.956.879 AED | 25.830 AED | 3.908.602 AED |
| 2029-04 | 4.988.772 AED | 25.900 AED | 3.908.602 AED |
| 2029-05 | 5.020.869 AED | 25.971 AED | 3.908.602 AED |
| 2029-06 | 5.053.174 AED | 26.042 AED | 3.908.602 AED |
| 2029-07 | 5.085.686 AED | 26.113 AED | 3.908.602 AED |
| 2029-08 | 5.118.408 AED | 26.184 AED | 3.908.602 AED |
| 2029-09 | 5.151.340 AED | 26.256 AED | 3.908.602 AED |
| 2029-10 | 5.184.483 AED | 26.328 AED | 3.908.602 AED |
| 2029-11 | 5.217.841 AED | 26.399 AED | 3.908.602 AED |
| 2029-12 | 5.251.412 AED | 26.471 AED | 3.908.602 AED |
| 2030-01 | 5.285.200 AED | 26.544 AED | 3.908.602 AED |
| 2030-02 | 5.319.205 AED | 26.616 AED | 3.908.602 AED |
| 2030-03 | 5.353.429 AED | 26.688 AED | 3.908.602 AED |
| 2030-04 | 5.387.873 AED | 26.761 AED | 3.908.602 AED |
| 2030-05 | 5.422.539 AED | 26.834 AED | 3.908.602 AED |
| 2030-06 | 5.457.428 AED | 26.907 AED | 3.908.602 AED |
| 2030-07 | 5.492.541 AED | 26.980 AED | 3.908.602 AED |
| 2030-08 | 5.527.880 AED | 27.054 AED | 3.908.602 AED |
| 2030-09 | 5.563.447 AED | 27.127 AED | 3.908.602 AED |
| 2030-10 | 5.599.242 AED | 27.201 AED | 3.908.602 AED |
| 2030-11 | 5.635.268 AED | 27.275 AED | 3.908.602 AED |
| 2030-12 | 5.671.525 AED | 27.349 AED | 3.908.602 AED |
| 2031-01 | 5.708.016 AED | 27.424 AED | 3.908.602 AED |
| 2031-02 | 5.744.742 AED | 27.498 AED | 3.908.602 AED |
| 2031-03 | 5.781.704 AED | 27.573 AED | 3.908.602 AED |
| 2031-04 | 5.818.903 AED | 27.648 AED | 3.908.602 AED |
| 2031-05 | 5.856.342 AED | 27.723 AED | 3.908.602 AED |
| 2031-06 | 5.894.022 AED | 27.798 AED | 3.908.602 AED |
| 2031-07 | 5.931.944 AED | 27.874 AED | 3.908.602 AED |
| 2031-08 | 5.970.111 AED | 27.949 AED | 3.908.602 AED |
| 2031-09 | 6.008.523 AED | 28.025 AED | 3.908.602 AED |
| 2031-10 | 6.047.182 AED | 28.101 AED | 3.908.602 AED |
| 2031-11 | 6.086.089 AED | 28.177 AED | 3.908.602 AED |
| 2031-12 | 6.125.247 AED | 28.254 AED | 3.908.602 AED |
| 2032-01 | 6.164.657 AED | 28.330 AED | 3.908.602 AED |
| 2032-02 | 6.204.321 AED | 28.407 AED | 3.908.602 AED |
| 2032-03 | 6.244.240 AED | 28.484 AED | 3.908.602 AED |
| 2032-04 | 6.284.415 AED | 28.561 AED | 3.908.602 AED |
| 2032-05 | 6.324.850 AED | 28.638 AED | 3.908.602 AED |
| 2032-06 | 6.365.544 AED | 28.716 AED | 3.908.602 AED |
| 2032-07 | 6.406.500 AED | 28.794 AED | 3.908.602 AED |
| 2032-08 | 6.447.720 AED | 28.871 AED | 3.908.602 AED |
| 2032-09 | 6.489.204 AED | 28.950 AED | 3.908.602 AED |
| 2032-10 | 6.530.956 AED | 29.028 AED | 3.908.602 AED |
| 2032-11 | 6.572.977 AED | 29.106 AED | 3.908.602 AED |
| 2032-12 | 6.615.267 AED | 29.185 AED | 3.908.602 AED |
| 2033-01 | 6.657.830 AED | 29.264 AED | 3.908.602 AED |
| 2033-02 | 6.700.667 AED | 29.343 AED | 3.908.602 AED |
| 2033-03 | 6.743.779 AED | 29.422 AED | 3.908.602 AED |
| 2033-04 | 6.787.169 AED | 29.502 AED | 3.908.602 AED |
| 2033-05 | 6.830.838 AED | 29.581 AED | 3.908.602 AED |
| 2033-06 | 6.874.787 AED | 29.661 AED | 3.908.602 AED |
| 2033-07 | 6.919.020 AED | 29.741 AED | 3.908.602 AED |
| 2033-08 | 6.963.537 AED | 29.821 AED | 3.908.602 AED |
| 2033-09 | 7.008.341 AED | 29.902 AED | 3.908.602 AED |
| 2033-10 | 7.053.433 AED | 29.982 AED | 3.908.602 AED |
| 2033-11 | 7.098.815 AED | 30.063 AED | 3.908.602 AED |
| 2033-12 | 7.144.489 AED | 30.144 AED | 3.908.602 AED |
| 2034-01 | 7.190.457 AED | 30.226 AED | 3.908.602 AED |
| 2034-02 | 7.236.720 AED | 30.307 AED | 3.908.602 AED |
| 2034-03 | 7.283.281 AED | 30.389 AED | 3.908.602 AED |
| 2034-04 | 7.330.142 AED | 30.470 AED | 3.908.602 AED |
| 2034-05 | 7.377.305 AED | 30.553 AED | 3.908.602 AED |
| 2034-06 | 7.424.770 AED | 30.635 AED | 3.908.602 AED |
| 2034-07 | 7.472.542 AED | 30.717 AED | 3.908.602 AED |
| 2034-08 | 7.520.620 AED | 30.800 AED | 3.908.602 AED |
| 2034-09 | 7.569.008 AED | 30.883 AED | 3.908.602 AED |
| 2034-10 | 7.617.707 AED | 30.966 AED | 3.908.602 AED |
| 2034-11 | 7.666.720 AED | 31.049 AED | 3.908.602 AED |
| 2034-12 | 7.716.048 AED | 31.132 AED | 3.908.602 AED |
| 2035-01 | 7.765.693 AED | 31.216 AED | 3.908.602 AED |
| 2035-02 | 7.815.658 AED | 31.300 AED | 3.908.602 AED |
| 2035-03 | 7.865.944 AED | 31.384 AED | 3.908.602 AED |
| 2035-04 | 7.916.554 AED | 31.468 AED | 3.908.602 AED |
| 2035-05 | 7.967.489 AED | 31.553 AED | 3.908.602 AED |
| 2035-06 | 8.018.752 AED | 31.638 AED | 3.908.602 AED |
| 2035-07 | 8.070.345 AED | 31.722 AED | 3.908.602 AED |
| 2035-08 | 8.122.270 AED | 31.808 AED | 3.908.602 AED |
| 2035-09 | 8.174.529 AED | 31.893 AED | 3.908.602 AED |
| 2035-10 | 8.227.124 AED | 31.979 AED | 3.908.602 AED |
| 2035-11 | 8.280.058 AED | 32.064 AED | 3.908.602 AED |
| 2035-12 | 8.333.332 AED | 32.150 AED | 3.908.602 AED |
| 2036-01 | 8.386.949 AED | 32.236 AED | 3.908.602 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026 | 4.168.740 AED | 0 AED | 1.563.519 AED |
| 2027 | 4.502.240 AED | 293.056 AED | 2.670.767 AED |
| 2028 | 4.862.419 AED | 302.852 AED | 3.778.015 AED |
| 2029 | 5.251.412 AED | 312.942 AED | 3.908.602 AED |
| 2030 | 5.671.525 AED | 323.336 AED | 3.908.602 AED |
| 2031 | 6.125.247 AED | 334.044 AED | 3.908.602 AED |
| 2032 | 6.615.267 AED | 345.070 AED | 3.908.602 AED |
| 2033 | 7.144.489 AED | 356.426 AED | 3.908.602 AED |
| 2034 | 7.716.048 AED | 368.127 AED | 3.908.602 AED |
| 2035 | 8.333.332 AED | 380.175 AED | 3.908.602 AED |
Additional Acquisition Costs
| DLD fee (4%) | 156,391 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 160,591 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.