Project details:
Coastline Beach Residences
Handover Date: 2029-03-31
Developer:
Sobha Realty
Description:
Discounts:
Payment Plan:
The amount to be paid at the time of the contract.
Percent: 10.00 % after 1 month
Percent: 10.00 % after 12 month
Percent: 10.00 % after 24 month
Percent: 10.00 % after 36 month
Percent: 10.00 % after 42 month
The amount to be paid at the time of the handover.
Price Range:
From price: 1,834,879 AED
Sizes:
From sqft: 807 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 146,790.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 12,105 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,834,879 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2026-02-02 | Downpayment | 10.0 | 183,488 AED |
| 2026-02-02 | Until Handover | 10.0 | 183,488 AED |
| 2027-01-02 | Until Handover | 10.0 | 183,488 AED |
| 2028-01-02 | Until Handover | 10.0 | 183,488 AED |
| 2029-01-02 | Until Handover | 10.0 | 183,488 AED |
| 2029-03-31 | At Handover | 40.0 | 733,952 AED |
| 2029-07-02 | Until Handover | 10.0 | 183,488 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2026 | 366,976 AED |
| 2027 | 183,488 AED |
| 2028 | 183,488 AED |
| 2029 | 1,100,927 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026-02 | 1.834.879 AED | 0 AED | 366.975 AED |
| 2026-03 | 1.846.684 AED | 0 AED | 366.975 AED |
| 2026-04 | 1.858.566 AED | 0 AED | 366.975 AED |
| 2026-05 | 1.870.524 AED | 0 AED | 366.975 AED |
| 2026-06 | 1.882.559 AED | 0 AED | 366.975 AED |
| 2026-07 | 1.894.671 AED | 0 AED | 366.975 AED |
| 2026-08 | 1.906.862 AED | 0 AED | 366.975 AED |
| 2026-09 | 1.919.131 AED | 0 AED | 366.975 AED |
| 2026-10 | 1.931.478 AED | 0 AED | 366.975 AED |
| 2026-11 | 1.943.905 AED | 0 AED | 366.975 AED |
| 2026-12 | 1.956.413 AED | 0 AED | 366.975 AED |
| 2027-01 | 1.969.000 AED | 0 AED | 550.463 AED |
| 2027-02 | 1.981.669 AED | 0 AED | 550.463 AED |
| 2027-03 | 1.994.419 AED | 0 AED | 550.463 AED |
| 2027-04 | 2.007.251 AED | 0 AED | 550.463 AED |
| 2027-05 | 2.020.166 AED | 0 AED | 550.463 AED |
| 2027-06 | 2.033.164 AED | 0 AED | 550.463 AED |
| 2027-07 | 2.046.245 AED | 0 AED | 550.463 AED |
| 2027-08 | 2.059.411 AED | 0 AED | 550.463 AED |
| 2027-09 | 2.072.661 AED | 0 AED | 550.463 AED |
| 2027-10 | 2.085.997 AED | 0 AED | 550.463 AED |
| 2027-11 | 2.099.418 AED | 0 AED | 550.463 AED |
| 2027-12 | 2.112.926 AED | 0 AED | 550.463 AED |
| 2028-01 | 2.126.520 AED | 0 AED | 733.951 AED |
| 2028-02 | 2.140.202 AED | 0 AED | 733.951 AED |
| 2028-03 | 2.153.972 AED | 0 AED | 733.951 AED |
| 2028-04 | 2.167.831 AED | 0 AED | 733.951 AED |
| 2028-05 | 2.181.779 AED | 0 AED | 733.951 AED |
| 2028-06 | 2.195.817 AED | 0 AED | 733.951 AED |
| 2028-07 | 2.209.945 AED | 0 AED | 733.951 AED |
| 2028-08 | 2.224.164 AED | 0 AED | 733.951 AED |
| 2028-09 | 2.238.474 AED | 0 AED | 733.951 AED |
| 2028-10 | 2.252.876 AED | 0 AED | 733.951 AED |
| 2028-11 | 2.267.371 AED | 0 AED | 733.951 AED |
| 2028-12 | 2.281.960 AED | 0 AED | 733.951 AED |
| 2029-01 | 2.296.642 AED | 0 AED | 917.439 AED |
| 2029-02 | 2.311.419 AED | 0 AED | 917.439 AED |
| 2029-03 | 2.326.290 AED | 0 AED | 1.651.391 AED |
| 2029-04 | 2.341.258 AED | 11.223 AED | 1.651.391 AED |
| 2029-05 | 2.356.321 AED | 11.223 AED | 1.651.391 AED |
| 2029-06 | 2.371.482 AED | 11.223 AED | 1.651.391 AED |
| 2029-07 | 2.386.740 AED | 11.223 AED | 1.834.879 AED |
| 2029-08 | 2.402.097 AED | 11.223 AED | 1.834.879 AED |
| 2029-09 | 2.417.552 AED | 11.223 AED | 1.834.879 AED |
| 2029-10 | 2.433.106 AED | 11.223 AED | 1.834.879 AED |
| 2029-11 | 2.448.761 AED | 11.223 AED | 1.834.879 AED |
| 2029-12 | 2.464.517 AED | 11.223 AED | 1.834.879 AED |
| 2030-01 | 2.480.373 AED | 11.590 AED | 1.834.879 AED |
| 2030-02 | 2.496.332 AED | 11.621 AED | 1.834.879 AED |
| 2030-03 | 2.512.394 AED | 11.652 AED | 1.834.879 AED |
| 2030-04 | 2.528.558 AED | 11.684 AED | 1.834.879 AED |
| 2030-05 | 2.544.827 AED | 11.715 AED | 1.834.879 AED |
| 2030-06 | 2.561.201 AED | 11.746 AED | 1.834.879 AED |
| 2030-07 | 2.577.680 AED | 11.778 AED | 1.834.879 AED |
| 2030-08 | 2.594.264 AED | 11.809 AED | 1.834.879 AED |
| 2030-09 | 2.610.956 AED | 11.841 AED | 1.834.879 AED |
| 2030-10 | 2.627.755 AED | 11.873 AED | 1.834.879 AED |
| 2030-11 | 2.644.662 AED | 11.904 AED | 1.834.879 AED |
| 2030-12 | 2.661.678 AED | 11.936 AED | 1.834.879 AED |
| 2031-01 | 2.678.803 AED | 11.968 AED | 1.834.879 AED |
| 2031-02 | 2.696.039 AED | 12.000 AED | 1.834.879 AED |
| 2031-03 | 2.713.385 AED | 12.032 AED | 1.834.879 AED |
| 2031-04 | 2.730.843 AED | 12.064 AED | 1.834.879 AED |
| 2031-05 | 2.748.413 AED | 12.097 AED | 1.834.879 AED |
| 2031-06 | 2.766.097 AED | 12.129 AED | 1.834.879 AED |
| 2031-07 | 2.783.894 AED | 12.161 AED | 1.834.879 AED |
| 2031-08 | 2.801.806 AED | 12.194 AED | 1.834.879 AED |
| 2031-09 | 2.819.833 AED | 12.226 AED | 1.834.879 AED |
| 2031-10 | 2.837.975 AED | 12.259 AED | 1.834.879 AED |
| 2031-11 | 2.856.235 AED | 12.292 AED | 1.834.879 AED |
| 2031-12 | 2.874.612 AED | 12.325 AED | 1.834.879 AED |
| 2032-01 | 2.893.108 AED | 12.358 AED | 1.834.879 AED |
| 2032-02 | 2.911.722 AED | 12.390 AED | 1.834.879 AED |
| 2032-03 | 2.930.456 AED | 12.424 AED | 1.834.879 AED |
| 2032-04 | 2.949.311 AED | 12.457 AED | 1.834.879 AED |
| 2032-05 | 2.968.287 AED | 12.490 AED | 1.834.879 AED |
| 2032-06 | 2.987.385 AED | 12.523 AED | 1.834.879 AED |
| 2032-07 | 3.006.606 AED | 12.557 AED | 1.834.879 AED |
| 2032-08 | 3.025.950 AED | 12.590 AED | 1.834.879 AED |
| 2032-09 | 3.045.419 AED | 12.624 AED | 1.834.879 AED |
| 2032-10 | 3.065.014 AED | 12.657 AED | 1.834.879 AED |
| 2032-11 | 3.084.734 AED | 12.691 AED | 1.834.879 AED |
| 2032-12 | 3.104.581 AED | 12.725 AED | 1.834.879 AED |
| 2033-01 | 3.124.556 AED | 12.759 AED | 1.834.879 AED |
| 2033-02 | 3.144.660 AED | 12.792 AED | 1.834.879 AED |
| 2033-03 | 3.164.892 AED | 12.827 AED | 1.834.879 AED |
| 2033-04 | 3.185.256 AED | 12.861 AED | 1.834.879 AED |
| 2033-05 | 3.205.750 AED | 12.895 AED | 1.834.879 AED |
| 2033-06 | 3.226.375 AED | 12.929 AED | 1.834.879 AED |
| 2033-07 | 3.247.134 AED | 12.964 AED | 1.834.879 AED |
| 2033-08 | 3.268.026 AED | 12.998 AED | 1.834.879 AED |
| 2033-09 | 3.289.053 AED | 13.033 AED | 1.834.879 AED |
| 2033-10 | 3.310.215 AED | 13.067 AED | 1.834.879 AED |
| 2033-11 | 3.331.513 AED | 13.102 AED | 1.834.879 AED |
| 2033-12 | 3.352.948 AED | 13.137 AED | 1.834.879 AED |
| 2034-01 | 3.374.521 AED | 13.172 AED | 1.834.879 AED |
| 2034-02 | 3.396.232 AED | 13.207 AED | 1.834.879 AED |
| 2034-03 | 3.418.084 AED | 13.242 AED | 1.834.879 AED |
| 2034-04 | 3.440.076 AED | 13.277 AED | 1.834.879 AED |
| 2034-05 | 3.462.210 AED | 13.312 AED | 1.834.879 AED |
| 2034-06 | 3.484.486 AED | 13.347 AED | 1.834.879 AED |
| 2034-07 | 3.506.905 AED | 13.383 AED | 1.834.879 AED |
| 2034-08 | 3.529.468 AED | 13.418 AED | 1.834.879 AED |
| 2034-09 | 3.552.177 AED | 13.454 AED | 1.834.879 AED |
| 2034-10 | 3.575.032 AED | 13.489 AED | 1.834.879 AED |
| 2034-11 | 3.598.034 AED | 13.525 AED | 1.834.879 AED |
| 2034-12 | 3.621.184 AED | 13.561 AED | 1.834.879 AED |
| 2035-01 | 3.644.482 AED | 13.597 AED | 1.834.879 AED |
| 2035-02 | 3.667.931 AED | 13.633 AED | 1.834.879 AED |
| 2035-03 | 3.691.531 AED | 13.669 AED | 1.834.879 AED |
| 2035-04 | 3.715.282 AED | 13.705 AED | 1.834.879 AED |
| 2035-05 | 3.739.186 AED | 13.742 AED | 1.834.879 AED |
| 2035-06 | 3.763.244 AED | 13.778 AED | 1.834.879 AED |
| 2035-07 | 3.787.457 AED | 13.814 AED | 1.834.879 AED |
| 2035-08 | 3.811.826 AED | 13.851 AED | 1.834.879 AED |
| 2035-09 | 3.836.351 AED | 13.888 AED | 1.834.879 AED |
| 2035-10 | 3.861.034 AED | 13.924 AED | 1.834.879 AED |
| 2035-11 | 3.885.876 AED | 13.961 AED | 1.834.879 AED |
| 2035-12 | 3.910.878 AED | 13.998 AED | 1.834.879 AED |
| 2036-01 | 3.936.041 AED | 14.035 AED | 1.834.879 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026 | 1.956.413 AED | 0 AED | 366.975 AED |
| 2027 | 2.112.926 AED | 0 AED | 550.463 AED |
| 2028 | 2.281.960 AED | 0 AED | 733.951 AED |
| 2029 | 2.464.517 AED | 101.007 AED | 1.834.879 AED |
| 2030 | 2.661.678 AED | 141.149 AED | 1.834.879 AED |
| 2031 | 2.874.612 AED | 145.747 AED | 1.834.879 AED |
| 2032 | 3.104.581 AED | 150.486 AED | 1.834.879 AED |
| 2033 | 3.352.948 AED | 155.364 AED | 1.834.879 AED |
| 2034 | 3.621.184 AED | 160.387 AED | 1.834.879 AED |
| 2035 | 3.910.878 AED | 165.560 AED | 1.834.879 AED |
Additional Acquisition Costs
| DLD fee (4%) | 73,395 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 77,595 AED |
Price Range:
From price: 4,952,577 AED
Sizes:
From sqft: 2,022 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 396,206.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 30,330 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 4,952,577 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2026-02-02 | Downpayment | 10.0 | 495,258 AED |
| 2026-02-02 | Until Handover | 10.0 | 495,258 AED |
| 2027-01-02 | Until Handover | 10.0 | 495,258 AED |
| 2028-01-02 | Until Handover | 10.0 | 495,258 AED |
| 2029-01-02 | Until Handover | 10.0 | 495,258 AED |
| 2029-03-31 | At Handover | 40.0 | 1,981,031 AED |
| 2029-07-02 | Until Handover | 10.0 | 495,258 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2026 | 990,515 AED |
| 2027 | 495,258 AED |
| 2028 | 495,258 AED |
| 2029 | 2,971,546 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026-02 | 4.952.577 AED | 0 AED | 990.515 AED |
| 2026-03 | 4.984.442 AED | 0 AED | 990.515 AED |
| 2026-04 | 5.016.512 AED | 0 AED | 990.515 AED |
| 2026-05 | 5.048.788 AED | 0 AED | 990.515 AED |
| 2026-06 | 5.081.272 AED | 0 AED | 990.515 AED |
| 2026-07 | 5.113.965 AED | 0 AED | 990.515 AED |
| 2026-08 | 5.146.868 AED | 0 AED | 990.515 AED |
| 2026-09 | 5.179.984 AED | 0 AED | 990.515 AED |
| 2026-10 | 5.213.312 AED | 0 AED | 990.515 AED |
| 2026-11 | 5.246.854 AED | 0 AED | 990.515 AED |
| 2026-12 | 5.280.613 AED | 0 AED | 990.515 AED |
| 2027-01 | 5.314.588 AED | 0 AED | 1.485.773 AED |
| 2027-02 | 5.348.783 AED | 0 AED | 1.485.773 AED |
| 2027-03 | 5.383.197 AED | 0 AED | 1.485.773 AED |
| 2027-04 | 5.417.833 AED | 0 AED | 1.485.773 AED |
| 2027-05 | 5.452.691 AED | 0 AED | 1.485.773 AED |
| 2027-06 | 5.487.774 AED | 0 AED | 1.485.773 AED |
| 2027-07 | 5.523.082 AED | 0 AED | 1.485.773 AED |
| 2027-08 | 5.558.618 AED | 0 AED | 1.485.773 AED |
| 2027-09 | 5.594.382 AED | 0 AED | 1.485.773 AED |
| 2027-10 | 5.630.377 AED | 0 AED | 1.485.773 AED |
| 2027-11 | 5.666.603 AED | 0 AED | 1.485.773 AED |
| 2027-12 | 5.703.062 AED | 0 AED | 1.485.773 AED |
| 2028-01 | 5.739.756 AED | 0 AED | 1.981.030 AED |
| 2028-02 | 5.776.685 AED | 0 AED | 1.981.030 AED |
| 2028-03 | 5.813.853 AED | 0 AED | 1.981.030 AED |
| 2028-04 | 5.851.259 AED | 0 AED | 1.981.030 AED |
| 2028-05 | 5.888.906 AED | 0 AED | 1.981.030 AED |
| 2028-06 | 5.926.796 AED | 0 AED | 1.981.030 AED |
| 2028-07 | 5.964.929 AED | 0 AED | 1.981.030 AED |
| 2028-08 | 6.003.307 AED | 0 AED | 1.981.030 AED |
| 2028-09 | 6.041.933 AED | 0 AED | 1.981.030 AED |
| 2028-10 | 6.080.807 AED | 0 AED | 1.981.030 AED |
| 2028-11 | 6.119.931 AED | 0 AED | 1.981.030 AED |
| 2028-12 | 6.159.307 AED | 0 AED | 1.981.030 AED |
| 2029-01 | 6.198.936 AED | 0 AED | 2.476.288 AED |
| 2029-02 | 6.238.820 AED | 0 AED | 2.476.288 AED |
| 2029-03 | 6.278.961 AED | 0 AED | 4.457.319 AED |
| 2029-04 | 6.319.360 AED | 30.489 AED | 4.457.319 AED |
| 2029-05 | 6.360.019 AED | 30.489 AED | 4.457.319 AED |
| 2029-06 | 6.400.939 AED | 30.489 AED | 4.457.319 AED |
| 2029-07 | 6.442.123 AED | 30.489 AED | 4.952.577 AED |
| 2029-08 | 6.483.572 AED | 30.489 AED | 4.952.577 AED |
| 2029-09 | 6.525.288 AED | 30.489 AED | 4.952.577 AED |
| 2029-10 | 6.567.272 AED | 30.489 AED | 4.952.577 AED |
| 2029-11 | 6.609.526 AED | 30.489 AED | 4.952.577 AED |
| 2029-12 | 6.652.051 AED | 30.489 AED | 4.952.577 AED |
| 2030-01 | 6.694.851 AED | 31.480 AED | 4.952.577 AED |
| 2030-02 | 6.737.926 AED | 31.564 AED | 4.952.577 AED |
| 2030-03 | 6.781.278 AED | 31.648 AED | 4.952.577 AED |
| 2030-04 | 6.824.909 AED | 31.732 AED | 4.952.577 AED |
| 2030-05 | 6.868.820 AED | 31.816 AED | 4.952.577 AED |
| 2030-06 | 6.913.015 AED | 31.901 AED | 4.952.577 AED |
| 2030-07 | 6.957.493 AED | 31.986 AED | 4.952.577 AED |
| 2030-08 | 7.002.258 AED | 32.071 AED | 4.952.577 AED |
| 2030-09 | 7.047.311 AED | 32.156 AED | 4.952.577 AED |
| 2030-10 | 7.092.653 AED | 32.242 AED | 4.952.577 AED |
| 2030-11 | 7.138.288 AED | 32.328 AED | 4.952.577 AED |
| 2030-12 | 7.184.216 AED | 32.414 AED | 4.952.577 AED |
| 2031-01 | 7.230.439 AED | 32.500 AED | 4.952.577 AED |
| 2031-02 | 7.276.960 AED | 32.586 AED | 4.952.577 AED |
| 2031-03 | 7.323.780 AED | 32.673 AED | 4.952.577 AED |
| 2031-04 | 7.370.902 AED | 32.760 AED | 4.952.577 AED |
| 2031-05 | 7.418.326 AED | 32.847 AED | 4.952.577 AED |
| 2031-06 | 7.466.056 AED | 32.934 AED | 4.952.577 AED |
| 2031-07 | 7.514.093 AED | 33.021 AED | 4.952.577 AED |
| 2031-08 | 7.562.439 AED | 33.109 AED | 4.952.577 AED |
| 2031-09 | 7.611.096 AED | 33.197 AED | 4.952.577 AED |
| 2031-10 | 7.660.066 AED | 33.285 AED | 4.952.577 AED |
| 2031-11 | 7.709.351 AED | 33.373 AED | 4.952.577 AED |
| 2031-12 | 7.758.953 AED | 33.462 AED | 4.952.577 AED |
| 2032-01 | 7.808.874 AED | 33.551 AED | 4.952.577 AED |
| 2032-02 | 7.859.117 AED | 33.640 AED | 4.952.577 AED |
| 2032-03 | 7.909.683 AED | 33.729 AED | 4.952.577 AED |
| 2032-04 | 7.960.574 AED | 33.818 AED | 4.952.577 AED |
| 2032-05 | 8.011.792 AED | 33.908 AED | 4.952.577 AED |
| 2032-06 | 8.063.340 AED | 33.998 AED | 4.952.577 AED |
| 2032-07 | 8.115.220 AED | 34.088 AED | 4.952.577 AED |
| 2032-08 | 8.167.434 AED | 34.178 AED | 4.952.577 AED |
| 2032-09 | 8.219.983 AED | 34.269 AED | 4.952.577 AED |
| 2032-10 | 8.272.871 AED | 34.360 AED | 4.952.577 AED |
| 2032-11 | 8.326.099 AED | 34.450 AED | 4.952.577 AED |
| 2032-12 | 8.379.669 AED | 34.542 AED | 4.952.577 AED |
| 2033-01 | 8.433.584 AED | 34.633 AED | 4.952.577 AED |
| 2033-02 | 8.487.846 AED | 34.725 AED | 4.952.577 AED |
| 2033-03 | 8.542.457 AED | 34.817 AED | 4.952.577 AED |
| 2033-04 | 8.597.420 AED | 34.909 AED | 4.952.577 AED |
| 2033-05 | 8.652.736 AED | 35.001 AED | 4.952.577 AED |
| 2033-06 | 8.708.408 AED | 35.094 AED | 4.952.577 AED |
| 2033-07 | 8.764.438 AED | 35.186 AED | 4.952.577 AED |
| 2033-08 | 8.820.828 AED | 35.279 AED | 4.952.577 AED |
| 2033-09 | 8.877.582 AED | 35.373 AED | 4.952.577 AED |
| 2033-10 | 8.934.701 AED | 35.466 AED | 4.952.577 AED |
| 2033-11 | 8.992.187 AED | 35.560 AED | 4.952.577 AED |
| 2033-12 | 9.050.043 AED | 35.654 AED | 4.952.577 AED |
| 2034-01 | 9.108.271 AED | 35.748 AED | 4.952.577 AED |
| 2034-02 | 9.166.874 AED | 35.842 AED | 4.952.577 AED |
| 2034-03 | 9.225.854 AED | 35.937 AED | 4.952.577 AED |
| 2034-04 | 9.285.213 AED | 36.032 AED | 4.952.577 AED |
| 2034-05 | 9.344.955 AED | 36.127 AED | 4.952.577 AED |
| 2034-06 | 9.405.080 AED | 36.222 AED | 4.952.577 AED |
| 2034-07 | 9.465.593 AED | 36.318 AED | 4.952.577 AED |
| 2034-08 | 9.526.495 AED | 36.414 AED | 4.952.577 AED |
| 2034-09 | 9.587.789 AED | 36.510 AED | 4.952.577 AED |
| 2034-10 | 9.649.477 AED | 36.606 AED | 4.952.577 AED |
| 2034-11 | 9.711.562 AED | 36.702 AED | 4.952.577 AED |
| 2034-12 | 9.774.046 AED | 36.799 AED | 4.952.577 AED |
| 2035-01 | 9.836.933 AED | 36.896 AED | 4.952.577 AED |
| 2035-02 | 9.900.224 AED | 36.993 AED | 4.952.577 AED |
| 2035-03 | 9.963.922 AED | 37.091 AED | 4.952.577 AED |
| 2035-04 | 10.028.030 AED | 37.189 AED | 4.952.577 AED |
| 2035-05 | 10.092.551 AED | 37.287 AED | 4.952.577 AED |
| 2035-06 | 10.157.487 AED | 37.385 AED | 4.952.577 AED |
| 2035-07 | 10.222.840 AED | 37.483 AED | 4.952.577 AED |
| 2035-08 | 10.288.614 AED | 37.582 AED | 4.952.577 AED |
| 2035-09 | 10.354.812 AED | 37.681 AED | 4.952.577 AED |
| 2035-10 | 10.421.435 AED | 37.780 AED | 4.952.577 AED |
| 2035-11 | 10.488.487 AED | 37.879 AED | 4.952.577 AED |
| 2035-12 | 10.555.970 AED | 37.979 AED | 4.952.577 AED |
| 2036-01 | 10.623.887 AED | 38.079 AED | 4.952.577 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026 | 5.280.613 AED | 0 AED | 990.515 AED |
| 2027 | 5.703.062 AED | 0 AED | 1.485.773 AED |
| 2028 | 6.159.307 AED | 0 AED | 1.981.030 AED |
| 2029 | 6.652.051 AED | 274.401 AED | 4.952.577 AED |
| 2030 | 7.184.216 AED | 383.338 AED | 4.952.577 AED |
| 2031 | 7.758.953 AED | 395.747 AED | 4.952.577 AED |
| 2032 | 8.379.669 AED | 408.531 AED | 4.952.577 AED |
| 2033 | 9.050.043 AED | 421.697 AED | 4.952.577 AED |
| 2034 | 9.774.046 AED | 435.257 AED | 4.952.577 AED |
| 2035 | 10.555.970 AED | 449.225 AED | 4.952.577 AED |
Additional Acquisition Costs
| DLD fee (4%) | 198,103 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 202,303 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.