Project details:
TETR1S TOWER - post payment
Address District 13, Jumeirah Village Circle
Handover Date: 2027-06-30
Developer:
Object 1
Description:
Discounts:
with 34% downpayment
Price: 5%
Furnishing: 100%
Payment Plan:
The amount to be paid at the time of the contract.
Percent: 5.00 % after 3 month
Percent: 5.00 % after 6 month
Percent: 5.00 % after 9 month
Percent: 5.00 % after 12 month
Percent: 5.00 % after 15 month
Percent: 5.00 % after 18 month
Percent: 5.00 % after 21 month
The amount to be paid at the time of the handover.
Percent: 5.00 % after 4 month
Percent: 5.00 % after 7 month
Percent: 5.00 % after 10 month
Percent: 5.00 % after 13 month
Percent: 5.00 % after 16 month
Percent: 5.00 % after 19 month
Percent: 5.00 % after 22 month
Price Range:
From price: 1,375,415 AED
Sizes:
From sqft: 629 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 103,822.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 9,435 AED
*Based on predicted numbers!
Payment Schedule Based on Price From (
1,375,415 1,306,644 AED)
Payment Plan: Object 1 - TETR1S Tower - PostH.
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-11-02 | Downpayment | 25.0 | 326,661 AED |
| 2026-01-02 | Until Handover | 5.0 | 65,332 AED |
| 2026-04-02 | Until Handover | 5.0 | 65,332 AED |
| 2026-07-02 | Until Handover | 5.0 | 65,332 AED |
| 2026-10-02 | Until Handover | 5.0 | 65,332 AED |
| 2027-01-02 | Until Handover | 5.0 | 65,332 AED |
| 2027-04-02 | Until Handover | 5.0 | 65,332 AED |
| 2027-06-30 | At Handover | 5.0 | 65,332 AED |
| 2027-07-02 | Until Handover | 5.0 | 65,332 AED |
| 2027-09-30 | Post Handover Payment | 5.0 | 65,332 AED |
| 2027-12-30 | Post Handover Payment | 5.0 | 65,332 AED |
| 2028-03-30 | Post Handover Payment | 5.0 | 65,332 AED |
| 2028-06-30 | Post Handover Payment | 5.0 | 65,332 AED |
| 2028-09-30 | Post Handover Payment | 5.0 | 65,332 AED |
| 2028-12-30 | Post Handover Payment | 5.0 | 65,332 AED |
| 2029-03-30 | Post Handover Payment | 5.0 | 65,332 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 326,661 AED |
| 2026 | 261,329 AED |
| 2027 | 391,993 AED |
| 2028 | 261,329 AED |
| 2029 | 65,332 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-11 | 1.375.415 AED | 0 AED | 326.661 AED |
| 2025-12 | 1.384.264 AED | 0 AED | 326.661 AED |
| 2026-01 | 1.393.170 AED | 0 AED | 391.993 AED |
| 2026-02 | 1.402.134 AED | 0 AED | 391.993 AED |
| 2026-03 | 1.411.155 AED | 0 AED | 391.993 AED |
| 2026-04 | 1.420.235 AED | 0 AED | 457.325 AED |
| 2026-05 | 1.429.373 AED | 0 AED | 457.325 AED |
| 2026-06 | 1.438.569 AED | 0 AED | 457.325 AED |
| 2026-07 | 1.447.825 AED | 0 AED | 522.657 AED |
| 2026-08 | 1.457.140 AED | 0 AED | 522.657 AED |
| 2026-09 | 1.466.516 AED | 0 AED | 522.657 AED |
| 2026-10 | 1.475.951 AED | 0 AED | 587.989 AED |
| 2026-11 | 1.485.448 AED | 0 AED | 587.989 AED |
| 2026-12 | 1.495.005 AED | 0 AED | 587.989 AED |
| 2027-01 | 1.504.624 AED | 0 AED | 653.322 AED |
| 2027-02 | 1.514.305 AED | 0 AED | 653.322 AED |
| 2027-03 | 1.524.048 AED | 0 AED | 653.322 AED |
| 2027-04 | 1.533.854 AED | 0 AED | 718.654 AED |
| 2027-05 | 1.543.723 AED | 0 AED | 718.654 AED |
| 2027-06 | 1.553.655 AED | 0 AED | 783.986 AED |
| 2027-07 | 1.563.651 AED | 7.865 AED | 849.318 AED |
| 2027-08 | 1.573.712 AED | 7.865 AED | 849.318 AED |
| 2027-09 | 1.583.837 AED | 7.865 AED | 914.650 AED |
| 2027-10 | 1.594.028 AED | 7.865 AED | 914.650 AED |
| 2027-11 | 1.604.284 AED | 7.865 AED | 914.650 AED |
| 2027-12 | 1.614.606 AED | 7.865 AED | 979.983 AED |
| 2028-01 | 1.624.994 AED | 8.125 AED | 979.983 AED |
| 2028-02 | 1.635.449 AED | 8.147 AED | 979.983 AED |
| 2028-03 | 1.645.972 AED | 8.169 AED | 1.045.315 AED |
| 2028-04 | 1.656.562 AED | 8.191 AED | 1.045.315 AED |
| 2028-05 | 1.667.220 AED | 8.213 AED | 1.045.315 AED |
| 2028-06 | 1.677.947 AED | 8.235 AED | 1.110.647 AED |
| 2028-07 | 1.688.743 AED | 8.257 AED | 1.110.647 AED |
| 2028-08 | 1.699.609 AED | 8.280 AED | 1.110.647 AED |
| 2028-09 | 1.710.544 AED | 8.302 AED | 1.175.979 AED |
| 2028-10 | 1.721.550 AED | 8.324 AED | 1.175.979 AED |
| 2028-11 | 1.732.626 AED | 8.347 AED | 1.175.979 AED |
| 2028-12 | 1.743.774 AED | 8.369 AED | 1.241.312 AED |
| 2029-01 | 1.754.994 AED | 8.392 AED | 1.241.312 AED |
| 2029-02 | 1.766.285 AED | 8.415 AED | 1.241.312 AED |
| 2029-03 | 1.777.650 AED | 8.437 AED | 1.306.644 AED |
| 2029-04 | 1.789.087 AED | 8.460 AED | 1.306.644 AED |
| 2029-05 | 1.800.598 AED | 8.483 AED | 1.306.644 AED |
| 2029-06 | 1.812.183 AED | 8.506 AED | 1.306.644 AED |
| 2029-07 | 1.823.843 AED | 8.529 AED | 1.306.644 AED |
| 2029-08 | 1.835.577 AED | 8.552 AED | 1.306.644 AED |
| 2029-09 | 1.847.388 AED | 8.575 AED | 1.306.644 AED |
| 2029-10 | 1.859.274 AED | 8.598 AED | 1.306.644 AED |
| 2029-11 | 1.871.236 AED | 8.621 AED | 1.306.644 AED |
| 2029-12 | 1.883.276 AED | 8.644 AED | 1.306.644 AED |
| 2030-01 | 1.895.393 AED | 8.667 AED | 1.306.644 AED |
| 2030-02 | 1.907.588 AED | 8.691 AED | 1.306.644 AED |
| 2030-03 | 1.919.862 AED | 8.714 AED | 1.306.644 AED |
| 2030-04 | 1.932.214 AED | 8.737 AED | 1.306.644 AED |
| 2030-05 | 1.944.646 AED | 8.761 AED | 1.306.644 AED |
| 2030-06 | 1.957.158 AED | 8.785 AED | 1.306.644 AED |
| 2030-07 | 1.969.750 AED | 8.808 AED | 1.306.644 AED |
| 2030-08 | 1.982.424 AED | 8.832 AED | 1.306.644 AED |
| 2030-09 | 1.995.179 AED | 8.855 AED | 1.306.644 AED |
| 2030-10 | 2.008.016 AED | 8.879 AED | 1.306.644 AED |
| 2030-11 | 2.020.935 AED | 8.903 AED | 1.306.644 AED |
| 2030-12 | 2.033.938 AED | 8.927 AED | 1.306.644 AED |
| 2031-01 | 2.047.025 AED | 8.951 AED | 1.306.644 AED |
| 2031-02 | 2.060.195 AED | 8.975 AED | 1.306.644 AED |
| 2031-03 | 2.073.451 AED | 8.999 AED | 1.306.644 AED |
| 2031-04 | 2.086.791 AED | 9.023 AED | 1.306.644 AED |
| 2031-05 | 2.100.218 AED | 9.047 AED | 1.306.644 AED |
| 2031-06 | 2.113.731 AED | 9.072 AED | 1.306.644 AED |
| 2031-07 | 2.127.330 AED | 9.096 AED | 1.306.644 AED |
| 2031-08 | 2.141.018 AED | 9.120 AED | 1.306.644 AED |
| 2031-09 | 2.154.793 AED | 9.145 AED | 1.306.644 AED |
| 2031-10 | 2.168.657 AED | 9.169 AED | 1.306.644 AED |
| 2031-11 | 2.182.610 AED | 9.194 AED | 1.306.644 AED |
| 2031-12 | 2.196.653 AED | 9.218 AED | 1.306.644 AED |
| 2032-01 | 2.210.787 AED | 9.243 AED | 1.306.644 AED |
| 2032-02 | 2.225.011 AED | 9.268 AED | 1.306.644 AED |
| 2032-03 | 2.239.327 AED | 9.293 AED | 1.306.644 AED |
| 2032-04 | 2.253.735 AED | 9.317 AED | 1.306.644 AED |
| 2032-05 | 2.268.235 AED | 9.342 AED | 1.306.644 AED |
| 2032-06 | 2.282.829 AED | 9.367 AED | 1.306.644 AED |
| 2032-07 | 2.297.517 AED | 9.392 AED | 1.306.644 AED |
| 2032-08 | 2.312.299 AED | 9.418 AED | 1.306.644 AED |
| 2032-09 | 2.327.177 AED | 9.443 AED | 1.306.644 AED |
| 2032-10 | 2.342.150 AED | 9.468 AED | 1.306.644 AED |
| 2032-11 | 2.357.219 AED | 9.493 AED | 1.306.644 AED |
| 2032-12 | 2.372.386 AED | 9.519 AED | 1.306.644 AED |
| 2033-01 | 2.387.650 AED | 9.544 AED | 1.306.644 AED |
| 2033-02 | 2.403.012 AED | 9.569 AED | 1.306.644 AED |
| 2033-03 | 2.418.473 AED | 9.595 AED | 1.306.644 AED |
| 2033-04 | 2.434.033 AED | 9.621 AED | 1.306.644 AED |
| 2033-05 | 2.449.694 AED | 9.646 AED | 1.306.644 AED |
| 2033-06 | 2.465.455 AED | 9.672 AED | 1.306.644 AED |
| 2033-07 | 2.481.318 AED | 9.698 AED | 1.306.644 AED |
| 2033-08 | 2.497.283 AED | 9.724 AED | 1.306.644 AED |
| 2033-09 | 2.513.351 AED | 9.750 AED | 1.306.644 AED |
| 2033-10 | 2.529.522 AED | 9.776 AED | 1.306.644 AED |
| 2033-11 | 2.545.797 AED | 9.802 AED | 1.306.644 AED |
| 2033-12 | 2.562.176 AED | 9.828 AED | 1.306.644 AED |
| 2034-01 | 2.578.662 AED | 9.854 AED | 1.306.644 AED |
| 2034-02 | 2.595.253 AED | 9.880 AED | 1.306.644 AED |
| 2034-03 | 2.611.951 AED | 9.906 AED | 1.306.644 AED |
| 2034-04 | 2.628.756 AED | 9.933 AED | 1.306.644 AED |
| 2034-05 | 2.645.670 AED | 9.959 AED | 1.306.644 AED |
| 2034-06 | 2.662.692 AED | 9.986 AED | 1.306.644 AED |
| 2034-07 | 2.679.824 AED | 10.012 AED | 1.306.644 AED |
| 2034-08 | 2.697.066 AED | 10.039 AED | 1.306.644 AED |
| 2034-09 | 2.714.419 AED | 10.066 AED | 1.306.644 AED |
| 2034-10 | 2.731.883 AED | 10.092 AED | 1.306.644 AED |
| 2034-11 | 2.749.460 AED | 10.119 AED | 1.306.644 AED |
| 2034-12 | 2.767.151 AED | 10.146 AED | 1.306.644 AED |
| 2035-01 | 2.784.954 AED | 10.173 AED | 1.306.644 AED |
| 2035-02 | 2.802.873 AED | 10.200 AED | 1.306.644 AED |
| 2035-03 | 2.820.907 AED | 10.227 AED | 1.306.644 AED |
| 2035-04 | 2.839.057 AED | 10.254 AED | 1.306.644 AED |
| 2035-05 | 2.857.323 AED | 10.282 AED | 1.306.644 AED |
| 2035-06 | 2.875.707 AED | 10.309 AED | 1.306.644 AED |
| 2035-07 | 2.894.210 AED | 10.336 AED | 1.306.644 AED |
| 2035-08 | 2.912.831 AED | 10.364 AED | 1.306.644 AED |
| 2035-09 | 2.931.572 AED | 10.391 AED | 1.306.644 AED |
| 2035-10 | 2.950.434 AED | 10.419 AED | 1.306.644 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.384.264 AED | 0 AED | 326.661 AED |
| 2026 | 1.495.005 AED | 0 AED | 587.989 AED |
| 2027 | 1.614.606 AED | 47.190 AED | 979.983 AED |
| 2028 | 1.743.774 AED | 98.959 AED | 1.241.312 AED |
| 2029 | 1.883.276 AED | 102.212 AED | 1.306.644 AED |
| 2030 | 2.033.938 AED | 105.559 AED | 1.306.644 AED |
| 2031 | 2.196.653 AED | 109.009 AED | 1.306.644 AED |
| 2032 | 2.372.386 AED | 112.563 AED | 1.306.644 AED |
| 2033 | 2.562.176 AED | 116.225 AED | 1.306.644 AED |
| 2034 | 2.767.151 AED | 119.992 AED | 1.306.644 AED |
Additional Acquisition Costs
| DLD fee (4%) | 52,266 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 56,466 AED |
Price Range:
From price: 1,378,262 AED
Sizes:
From sqft: 663 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 104,001.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 9,945 AED
*Based on predicted numbers!
Payment Schedule Based on Price From (
1,378,262 1,309,349 AED)
Payment Plan: Object 1 - TETR1S Tower - PostH.
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-11-02 | Downpayment | 25.0 | 327,337 AED |
| 2026-01-02 | Until Handover | 5.0 | 65,467 AED |
| 2026-04-02 | Until Handover | 5.0 | 65,467 AED |
| 2026-07-02 | Until Handover | 5.0 | 65,467 AED |
| 2026-10-02 | Until Handover | 5.0 | 65,467 AED |
| 2027-01-02 | Until Handover | 5.0 | 65,467 AED |
| 2027-04-02 | Until Handover | 5.0 | 65,467 AED |
| 2027-06-30 | At Handover | 5.0 | 65,467 AED |
| 2027-07-02 | Until Handover | 5.0 | 65,467 AED |
| 2027-09-30 | Post Handover Payment | 5.0 | 65,467 AED |
| 2027-12-30 | Post Handover Payment | 5.0 | 65,467 AED |
| 2028-03-30 | Post Handover Payment | 5.0 | 65,467 AED |
| 2028-06-30 | Post Handover Payment | 5.0 | 65,467 AED |
| 2028-09-30 | Post Handover Payment | 5.0 | 65,467 AED |
| 2028-12-30 | Post Handover Payment | 5.0 | 65,467 AED |
| 2029-03-30 | Post Handover Payment | 5.0 | 65,467 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 327,337 AED |
| 2026 | 261,870 AED |
| 2027 | 392,805 AED |
| 2028 | 261,870 AED |
| 2029 | 65,467 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-11 | 1.378.262 AED | 0 AED | 327.337 AED |
| 2025-12 | 1.387.129 AED | 0 AED | 327.337 AED |
| 2026-01 | 1.396.054 AED | 0 AED | 392.804 AED |
| 2026-02 | 1.405.036 AED | 0 AED | 392.804 AED |
| 2026-03 | 1.414.076 AED | 0 AED | 392.804 AED |
| 2026-04 | 1.423.175 AED | 0 AED | 458.272 AED |
| 2026-05 | 1.432.331 AED | 0 AED | 458.272 AED |
| 2026-06 | 1.441.547 AED | 0 AED | 458.272 AED |
| 2026-07 | 1.450.822 AED | 0 AED | 523.739 AED |
| 2026-08 | 1.460.157 AED | 0 AED | 523.739 AED |
| 2026-09 | 1.469.551 AED | 0 AED | 523.739 AED |
| 2026-10 | 1.479.006 AED | 0 AED | 589.207 AED |
| 2026-11 | 1.488.522 AED | 0 AED | 589.207 AED |
| 2026-12 | 1.498.100 AED | 0 AED | 589.207 AED |
| 2027-01 | 1.507.738 AED | 0 AED | 654.674 AED |
| 2027-02 | 1.517.439 AED | 0 AED | 654.674 AED |
| 2027-03 | 1.527.203 AED | 0 AED | 654.674 AED |
| 2027-04 | 1.537.029 AED | 0 AED | 720.141 AED |
| 2027-05 | 1.546.918 AED | 0 AED | 720.141 AED |
| 2027-06 | 1.556.871 AED | 0 AED | 785.609 AED |
| 2027-07 | 1.566.888 AED | 7.838 AED | 851.076 AED |
| 2027-08 | 1.576.969 AED | 7.838 AED | 851.076 AED |
| 2027-09 | 1.587.115 AED | 7.838 AED | 916.544 AED |
| 2027-10 | 1.597.327 AED | 7.838 AED | 916.544 AED |
| 2027-11 | 1.607.604 AED | 7.838 AED | 916.544 AED |
| 2027-12 | 1.617.948 AED | 7.838 AED | 982.011 AED |
| 2028-01 | 1.628.358 AED | 8.098 AED | 982.011 AED |
| 2028-02 | 1.638.835 AED | 8.120 AED | 982.011 AED |
| 2028-03 | 1.649.379 AED | 8.142 AED | 1.047.479 AED |
| 2028-04 | 1.659.991 AED | 8.164 AED | 1.047.479 AED |
| 2028-05 | 1.670.671 AED | 8.186 AED | 1.047.479 AED |
| 2028-06 | 1.681.421 AED | 8.208 AED | 1.112.946 AED |
| 2028-07 | 1.692.239 AED | 8.230 AED | 1.112.946 AED |
| 2028-08 | 1.703.127 AED | 8.253 AED | 1.112.946 AED |
| 2028-09 | 1.714.085 AED | 8.275 AED | 1.178.414 AED |
| 2028-10 | 1.725.113 AED | 8.298 AED | 1.178.414 AED |
| 2028-11 | 1.736.213 AED | 8.320 AED | 1.178.414 AED |
| 2028-12 | 1.747.384 AED | 8.343 AED | 1.243.881 AED |
| 2029-01 | 1.758.626 AED | 8.365 AED | 1.243.881 AED |
| 2029-02 | 1.769.941 AED | 8.388 AED | 1.243.881 AED |
| 2029-03 | 1.781.329 AED | 8.411 AED | 1.309.348 AED |
| 2029-04 | 1.792.790 AED | 8.434 AED | 1.309.348 AED |
| 2029-05 | 1.804.325 AED | 8.456 AED | 1.309.348 AED |
| 2029-06 | 1.815.934 AED | 8.479 AED | 1.309.348 AED |
| 2029-07 | 1.827.618 AED | 8.502 AED | 1.309.348 AED |
| 2029-08 | 1.839.377 AED | 8.525 AED | 1.309.348 AED |
| 2029-09 | 1.851.212 AED | 8.548 AED | 1.309.348 AED |
| 2029-10 | 1.863.122 AED | 8.571 AED | 1.309.348 AED |
| 2029-11 | 1.875.110 AED | 8.595 AED | 1.309.348 AED |
| 2029-12 | 1.887.174 AED | 8.618 AED | 1.309.348 AED |
| 2030-01 | 1.899.316 AED | 8.641 AED | 1.309.348 AED |
| 2030-02 | 1.911.537 AED | 8.664 AED | 1.309.348 AED |
| 2030-03 | 1.923.836 AED | 8.688 AED | 1.309.348 AED |
| 2030-04 | 1.936.214 AED | 8.711 AED | 1.309.348 AED |
| 2030-05 | 1.948.671 AED | 8.735 AED | 1.309.348 AED |
| 2030-06 | 1.961.209 AED | 8.759 AED | 1.309.348 AED |
| 2030-07 | 1.973.828 AED | 8.782 AED | 1.309.348 AED |
| 2030-08 | 1.986.527 AED | 8.806 AED | 1.309.348 AED |
| 2030-09 | 1.999.309 AED | 8.830 AED | 1.309.348 AED |
| 2030-10 | 2.012.172 AED | 8.853 AED | 1.309.348 AED |
| 2030-11 | 2.025.119 AED | 8.877 AED | 1.309.348 AED |
| 2030-12 | 2.038.148 AED | 8.901 AED | 1.309.348 AED |
| 2031-01 | 2.051.262 AED | 8.925 AED | 1.309.348 AED |
| 2031-02 | 2.064.460 AED | 8.949 AED | 1.309.348 AED |
| 2031-03 | 2.077.742 AED | 8.973 AED | 1.309.348 AED |
| 2031-04 | 2.091.111 AED | 8.998 AED | 1.309.348 AED |
| 2031-05 | 2.104.565 AED | 9.022 AED | 1.309.348 AED |
| 2031-06 | 2.118.106 AED | 9.046 AED | 1.309.348 AED |
| 2031-07 | 2.131.734 AED | 9.070 AED | 1.309.348 AED |
| 2031-08 | 2.145.449 AED | 9.095 AED | 1.309.348 AED |
| 2031-09 | 2.159.253 AED | 9.119 AED | 1.309.348 AED |
| 2031-10 | 2.173.146 AED | 9.144 AED | 1.309.348 AED |
| 2031-11 | 2.187.128 AED | 9.169 AED | 1.309.348 AED |
| 2031-12 | 2.201.200 AED | 9.193 AED | 1.309.348 AED |
| 2032-01 | 2.215.363 AED | 9.218 AED | 1.309.348 AED |
| 2032-02 | 2.229.616 AED | 9.243 AED | 1.309.348 AED |
| 2032-03 | 2.243.962 AED | 9.268 AED | 1.309.348 AED |
| 2032-04 | 2.258.400 AED | 9.292 AED | 1.309.348 AED |
| 2032-05 | 2.272.930 AED | 9.317 AED | 1.309.348 AED |
| 2032-06 | 2.287.554 AED | 9.342 AED | 1.309.348 AED |
| 2032-07 | 2.302.272 AED | 9.367 AED | 1.309.348 AED |
| 2032-08 | 2.317.085 AED | 9.393 AED | 1.309.348 AED |
| 2032-09 | 2.331.994 AED | 9.418 AED | 1.309.348 AED |
| 2032-10 | 2.346.998 AED | 9.443 AED | 1.309.348 AED |
| 2032-11 | 2.362.098 AED | 9.468 AED | 1.309.348 AED |
| 2032-12 | 2.377.296 AED | 9.494 AED | 1.309.348 AED |
| 2033-01 | 2.392.592 AED | 9.519 AED | 1.309.348 AED |
| 2033-02 | 2.407.986 AED | 9.545 AED | 1.309.348 AED |
| 2033-03 | 2.423.479 AED | 9.570 AED | 1.309.348 AED |
| 2033-04 | 2.439.072 AED | 9.596 AED | 1.309.348 AED |
| 2033-05 | 2.454.765 AED | 9.622 AED | 1.309.348 AED |
| 2033-06 | 2.470.559 AED | 9.648 AED | 1.309.348 AED |
| 2033-07 | 2.486.454 AED | 9.673 AED | 1.309.348 AED |
| 2033-08 | 2.502.452 AED | 9.699 AED | 1.309.348 AED |
| 2033-09 | 2.518.553 AED | 9.725 AED | 1.309.348 AED |
| 2033-10 | 2.534.758 AED | 9.751 AED | 1.309.348 AED |
| 2033-11 | 2.551.066 AED | 9.777 AED | 1.309.348 AED |
| 2033-12 | 2.567.480 AED | 9.804 AED | 1.309.348 AED |
| 2034-01 | 2.583.999 AED | 9.830 AED | 1.309.348 AED |
| 2034-02 | 2.600.625 AED | 9.856 AED | 1.309.348 AED |
| 2034-03 | 2.617.357 AED | 9.882 AED | 1.309.348 AED |
| 2034-04 | 2.634.197 AED | 9.909 AED | 1.309.348 AED |
| 2034-05 | 2.651.146 AED | 9.935 AED | 1.309.348 AED |
| 2034-06 | 2.668.203 AED | 9.962 AED | 1.309.348 AED |
| 2034-07 | 2.685.371 AED | 9.988 AED | 1.309.348 AED |
| 2034-08 | 2.702.648 AED | 10.015 AED | 1.309.348 AED |
| 2034-09 | 2.720.037 AED | 10.042 AED | 1.309.348 AED |
| 2034-10 | 2.737.538 AED | 10.069 AED | 1.309.348 AED |
| 2034-11 | 2.755.152 AED | 10.096 AED | 1.309.348 AED |
| 2034-12 | 2.772.878 AED | 10.123 AED | 1.309.348 AED |
| 2035-01 | 2.790.719 AED | 10.150 AED | 1.309.348 AED |
| 2035-02 | 2.808.675 AED | 10.177 AED | 1.309.348 AED |
| 2035-03 | 2.826.746 AED | 10.204 AED | 1.309.348 AED |
| 2035-04 | 2.844.933 AED | 10.231 AED | 1.309.348 AED |
| 2035-05 | 2.863.238 AED | 10.258 AED | 1.309.348 AED |
| 2035-06 | 2.881.660 AED | 10.286 AED | 1.309.348 AED |
| 2035-07 | 2.900.200 AED | 10.313 AED | 1.309.348 AED |
| 2035-08 | 2.918.860 AED | 10.340 AED | 1.309.348 AED |
| 2035-09 | 2.937.640 AED | 10.368 AED | 1.309.348 AED |
| 2035-10 | 2.956.541 AED | 10.396 AED | 1.309.348 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.387.129 AED | 0 AED | 327.337 AED |
| 2026 | 1.498.100 AED | 0 AED | 589.207 AED |
| 2027 | 1.617.948 AED | 47.028 AED | 982.011 AED |
| 2028 | 1.747.384 AED | 98.637 AED | 1.243.881 AED |
| 2029 | 1.887.174 AED | 101.892 AED | 1.309.348 AED |
| 2030 | 2.038.148 AED | 105.247 AED | 1.309.348 AED |
| 2031 | 2.201.200 AED | 108.703 AED | 1.309.348 AED |
| 2032 | 2.377.296 AED | 112.263 AED | 1.309.348 AED |
| 2033 | 2.567.480 AED | 115.929 AED | 1.309.348 AED |
| 2034 | 2.772.878 AED | 119.707 AED | 1.309.348 AED |
Additional Acquisition Costs
| DLD fee (4%) | 52,374 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 56,574 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.