Calculate investment numbers:
Other: Discounted Price
Payment Plan:
The amount to be paid at the time of the contract.
Percent: 1.00 % after 4 month
Percent: 1.00 % after 5 month
Percent: 1.00 % after 6 month
Percent: 1.00 % after 7 month
Percent: 1.00 % after 8 month
Percent: 1.00 % after 9 month
Percent: 1.00 % after 10 month
Percent: 1.00 % after 11 month
Percent: 11.00 % after 12 month
Percent: 1.00 % after 13 month
Percent: 1.00 % after 14 month
Percent: 1.00 % after 15 month
Percent: 1.00 % after 16 month
Percent: 1.00 % after 17 month
Percent: 6.00 % after 18 month
Percent: 1.00 % after 19 month
Percent: 1.00 % after 20 month
Percent: 1.00 % after 21 month
Percent: 1.00 % after 22 month
Percent: 1.00 % after 23 month
Percent: 1.00 % after 24 month
Percent: 1.00 % after 25 month
Percent: 1.00 % after 26 month
Percent: 1.00 % after 27 month
Percent: 1.00 % after 28 month
Percent: 1.00 % after 29 month
Percent: 1.00 % after 30 month
Percent: 1.00 % after 31 month
Percent: 1.00 % after 32 month
Percent: 1.00 % after 33 month
Percent: 1.00 % after 34 month
Percent: 1.00 % after 35 month
Percent: 1.00 % after 36 month
Percent: 1.00 % after 37 month
Percent: 1.00 % after 38 month
Percent: 1.00 % after 39 month
Percent: 1.00 % after 40 month
Percent: 1.00 % after 41 month
Percent: 1.00 % after 42 month
Percent: 1.00 % after 43 month
Percent: 1.00 % after 44 month
Percent: 1.00 % after 45 month
Percent: 1.00 % after 46 month
Percent: 1.00 % after 47 month
Percent: 1.00 % after 48 month
Percent: 1.00 % after 49 month
Percent: 1.00 % after 50 month
Percent: 1.00 % after 51 month
Percent: 1.00 % after 52 month
Percent: 1.00 % after 53 month
Percent: 1.00 % after 54 month
Percent: 1.00 % after 55 month
Percent: 1.00 % after 56 month
Percent: 1.00 % after 57 month
Percent: 1.00 % after 58 month
Percent: 1.00 % after 59 month
Percent: 1.00 % after 60 month
Percent: 1.00 % after 61 month
Percent: 1.00 % after 62 month
Percent: 1.00 % after 63 month
Percent: 1.00 % after 64 month
Percent: 1.00 % after 65 month
Percent: 1.00 % after 1 month
Percent: 1.00 % after 2 month
Percent: 1.00 % after 3 month
The amount to be paid at the time of the handover.
Calculated discounts:
Other: Discounted Price
Purchase Details for Lake Views 1 - Studio
AED
USD
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 736.273 AED | 0 AED | 154.617 AED |
| 2026-01 | 741.010 AED | 0 AED | 161.980 AED |
| 2026-02 | 745.777 AED | 0 AED | 169.342 AED |
| 2026-03 | 750.576 AED | 0 AED | 176.705 AED |
| 2026-04 | 755.405 AED | 0 AED | 184.068 AED |
| 2026-05 | 760.265 AED | 0 AED | 191.430 AED |
| 2026-06 | 765.157 AED | 0 AED | 198.793 AED |
| 2026-07 | 770.080 AED | 0 AED | 206.156 AED |
| 2026-08 | 775.035 AED | 0 AED | 213.519 AED |
| 2026-09 | 780.021 AED | 0 AED | 220.881 AED |
| 2026-10 | 785.040 AED | 0 AED | 228.244 AED |
| 2026-11 | 790.091 AED | 0 AED | 309.234 AED |
| 2026-12 | 795.174 AED | 0 AED | 316.597 AED |
| 2027-01 | 800.291 AED | 0 AED | 323.960 AED |
| 2027-02 | 805.440 AED | 0 AED | 331.322 AED |
| 2027-03 | 810.622 AED | 0 AED | 338.685 AED |
| 2027-04 | 815.837 AED | 0 AED | 346.048 AED |
| 2027-05 | 821.087 AED | 0 AED | 390.224 AED |
| 2027-06 | 826.369 AED | 0 AED | 397.587 AED |
| 2027-07 | 831.686 AED | 0 AED | 404.950 AED |
| 2027-08 | 837.037 AED | 0 AED | 412.312 AED |
| 2027-09 | 842.423 AED | 3.886 AED | 419.675 AED |
| 2027-10 | 847.843 AED | 3.886 AED | 427.038 AED |
| 2027-11 | 853.298 AED | 3.886 AED | 434.401 AED |
| 2027-12 | 858.788 AED | 3.886 AED | 441.763 AED |
| 2028-01 | 864.314 AED | 4.033 AED | 449.126 AED |
| 2028-02 | 869.875 AED | 4.045 AED | 456.489 AED |
| 2028-03 | 875.472 AED | 4.058 AED | 463.851 AED |
| 2028-04 | 881.104 AED | 4.070 AED | 471.214 AED |
| 2028-05 | 886.773 AED | 4.083 AED | 478.577 AED |
| 2028-06 | 892.479 AED | 4.095 AED | 485.940 AED |
| 2028-07 | 898.221 AED | 4.108 AED | 493.302 AED |
| 2028-08 | 904.000 AED | 4.121 AED | 500.665 AED |
| 2028-09 | 909.817 AED | 4.133 AED | 508.028 AED |
| 2028-10 | 915.671 AED | 4.146 AED | 515.391 AED |
| 2028-11 | 921.562 AED | 4.159 AED | 522.753 AED |
| 2028-12 | 927.491 AED | 4.172 AED | 530.116 AED |
| 2029-01 | 933.459 AED | 4.184 AED | 537.479 AED |
| 2029-02 | 939.465 AED | 4.197 AED | 544.842 AED |
| 2029-03 | 945.509 AED | 4.210 AED | 552.204 AED |
| 2029-04 | 951.593 AED | 4.223 AED | 559.567 AED |
| 2029-05 | 957.715 AED | 4.236 AED | 566.930 AED |
| 2029-06 | 963.877 AED | 4.249 AED | 574.292 AED |
| 2029-07 | 970.079 AED | 4.262 AED | 581.655 AED |
| 2029-08 | 976.321 AED | 4.275 AED | 589.018 AED |
| 2029-09 | 982.602 AED | 4.288 AED | 596.381 AED |
| 2029-10 | 988.924 AED | 4.301 AED | 603.743 AED |
| 2029-11 | 995.287 AED | 4.314 AED | 611.106 AED |
| 2029-12 | 1.001.691 AED | 4.327 AED | 618.469 AED |
| 2030-01 | 1.008.136 AED | 4.341 AED | 625.832 AED |
| 2030-02 | 1.014.622 AED | 4.354 AED | 633.194 AED |
| 2030-03 | 1.021.150 AED | 4.367 AED | 640.557 AED |
| 2030-04 | 1.027.720 AED | 4.380 AED | 647.920 AED |
| 2030-05 | 1.034.333 AED | 4.394 AED | 655.282 AED |
| 2030-06 | 1.040.988 AED | 4.407 AED | 662.645 AED |
| 2030-07 | 1.047.685 AED | 4.421 AED | 670.008 AED |
| 2030-08 | 1.054.426 AED | 4.434 AED | 677.371 AED |
| 2030-09 | 1.061.210 AED | 4.447 AED | 684.733 AED |
| 2030-10 | 1.068.038 AED | 4.461 AED | 692.096 AED |
| 2030-11 | 1.074.910 AED | 4.474 AED | 699.459 AED |
| 2030-12 | 1.081.826 AED | 4.488 AED | 706.822 AED |
| 2031-01 | 1.088.787 AED | 4.502 AED | 714.184 AED |
| 2031-02 | 1.095.792 AED | 4.515 AED | 721.547 AED |
| 2031-03 | 1.102.842 AED | 4.529 AED | 728.910 AED |
| 2031-04 | 1.109.938 AED | 4.543 AED | 736.272 AED |
| 2031-05 | 1.117.079 AED | 4.556 AED | 736.272 AED |
| 2031-06 | 1.124.267 AED | 4.570 AED | 736.272 AED |
| 2031-07 | 1.131.500 AED | 4.584 AED | 736.272 AED |
| 2031-08 | 1.138.780 AED | 4.598 AED | 736.272 AED |
| 2031-09 | 1.146.107 AED | 4.612 AED | 736.272 AED |
| 2031-10 | 1.153.481 AED | 4.625 AED | 736.272 AED |
| 2031-11 | 1.160.903 AED | 4.639 AED | 736.272 AED |
| 2031-12 | 1.168.372 AED | 4.653 AED | 736.272 AED |
| 2032-01 | 1.175.890 AED | 4.667 AED | 736.272 AED |
| 2032-02 | 1.183.455 AED | 4.681 AED | 736.272 AED |
| 2032-03 | 1.191.070 AED | 4.695 AED | 736.272 AED |
| 2032-04 | 1.198.733 AED | 4.710 AED | 736.272 AED |
| 2032-05 | 1.206.446 AED | 4.724 AED | 736.272 AED |
| 2032-06 | 1.214.208 AED | 4.738 AED | 736.272 AED |
| 2032-07 | 1.222.020 AED | 4.752 AED | 736.272 AED |
| 2032-08 | 1.229.883 AED | 4.766 AED | 736.272 AED |
| 2032-09 | 1.237.796 AED | 4.781 AED | 736.272 AED |
| 2032-10 | 1.245.760 AED | 4.795 AED | 736.272 AED |
| 2032-11 | 1.253.775 AED | 4.809 AED | 736.272 AED |
| 2032-12 | 1.261.842 AED | 4.824 AED | 736.272 AED |
| 2033-01 | 1.269.961 AED | 4.838 AED | 736.272 AED |
| 2033-02 | 1.278.132 AED | 4.852 AED | 736.272 AED |
| 2033-03 | 1.286.355 AED | 4.867 AED | 736.272 AED |
| 2033-04 | 1.294.632 AED | 4.881 AED | 736.272 AED |
| 2033-05 | 1.302.961 AED | 4.896 AED | 736.272 AED |
| 2033-06 | 1.311.345 AED | 4.911 AED | 736.272 AED |
| 2033-07 | 1.319.782 AED | 4.925 AED | 736.272 AED |
| 2033-08 | 1.328.273 AED | 4.940 AED | 736.272 AED |
| 2033-09 | 1.336.820 AED | 4.955 AED | 736.272 AED |
| 2033-10 | 1.345.421 AED | 4.969 AED | 736.272 AED |
| 2033-11 | 1.354.077 AED | 4.984 AED | 736.272 AED |
| 2033-12 | 1.362.789 AED | 4.999 AED | 736.272 AED |
| 2034-01 | 1.371.558 AED | 5.014 AED | 736.272 AED |
| 2034-02 | 1.380.382 AED | 5.029 AED | 736.272 AED |
| 2034-03 | 1.389.264 AED | 5.044 AED | 736.272 AED |
| 2034-04 | 1.398.202 AED | 5.059 AED | 736.272 AED |
| 2034-05 | 1.407.198 AED | 5.074 AED | 736.272 AED |
| 2034-06 | 1.416.252 AED | 5.089 AED | 736.272 AED |
| 2034-07 | 1.425.365 AED | 5.104 AED | 736.272 AED |
| 2034-08 | 1.434.535 AED | 5.119 AED | 736.272 AED |
| 2034-09 | 1.443.765 AED | 5.134 AED | 736.272 AED |
| 2034-10 | 1.453.054 AED | 5.149 AED | 736.272 AED |
| 2034-11 | 1.462.403 AED | 5.164 AED | 736.272 AED |
| 2034-12 | 1.471.813 AED | 5.180 AED | 736.272 AED |
| 2035-01 | 1.481.282 AED | 5.195 AED | 736.272 AED |
| 2035-02 | 1.490.813 AED | 5.210 AED | 736.272 AED |
| 2035-03 | 1.500.405 AED | 5.226 AED | 736.272 AED |
| 2035-04 | 1.510.059 AED | 5.241 AED | 736.272 AED |
| 2035-05 | 1.519.774 AED | 5.257 AED | 736.272 AED |
| 2035-06 | 1.529.553 AED | 5.272 AED | 736.272 AED |
| 2035-07 | 1.539.394 AED | 5.288 AED | 736.272 AED |
| 2035-08 | 1.549.298 AED | 5.303 AED | 736.272 AED |
| 2035-09 | 1.559.267 AED | 5.319 AED | 736.272 AED |
| 2035-10 | 1.569.299 AED | 5.334 AED | 736.272 AED |
| 2035-11 | 1.579.396 AED | 5.350 AED | 736.272 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 736.273 AED | 0 AED | 154.617 AED |
| 2026 | 795.174 AED | 0 AED | 316.597 AED |
| 2027 | 858.788 AED | 15.544 AED | 441.763 AED |
| 2028 | 927.491 AED | 49.223 AED | 530.116 AED |
| 2029 | 1.001.691 AED | 51.066 AED | 618.469 AED |
| 2030 | 1.081.826 AED | 52.968 AED | 706.822 AED |
| 2031 | 1.168.372 AED | 54.926 AED | 736.272 AED |
| 2032 | 1.261.842 AED | 56.942 AED | 736.272 AED |
| 2033 | 1.362.789 AED | 59.017 AED | 736.272 AED |
| 2034 | 1.471.813 AED | 61.159 AED | 736.272 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 198.793 USD | 0 USD | 41.746 USD |
| 2026-01 | 200.072 USD | 0 USD | 43.734 USD |
| 2026-02 | 201.359 USD | 0 USD | 45.722 USD |
| 2026-03 | 202.655 USD | 0 USD | 47.710 USD |
| 2026-04 | 203.959 USD | 0 USD | 49.698 USD |
| 2026-05 | 205.271 USD | 0 USD | 51.686 USD |
| 2026-06 | 206.592 USD | 0 USD | 53.674 USD |
| 2026-07 | 207.921 USD | 0 USD | 55.662 USD |
| 2026-08 | 209.259 USD | 0 USD | 57.650 USD |
| 2026-09 | 210.605 USD | 0 USD | 59.637 USD |
| 2026-10 | 211.960 USD | 0 USD | 61.625 USD |
| 2026-11 | 213.324 USD | 0 USD | 83.493 USD |
| 2026-12 | 214.696 USD | 0 USD | 85.481 USD |
| 2027-01 | 216.078 USD | 0 USD | 87.469 USD |
| 2027-02 | 217.468 USD | 0 USD | 89.456 USD |
| 2027-03 | 218.867 USD | 0 USD | 91.444 USD |
| 2027-04 | 220.275 USD | 0 USD | 93.432 USD |
| 2027-05 | 221.693 USD | 0 USD | 105.360 USD |
| 2027-06 | 223.119 USD | 0 USD | 107.348 USD |
| 2027-07 | 224.555 USD | 0 USD | 109.336 USD |
| 2027-08 | 225.999 USD | 0 USD | 111.324 USD |
| 2027-09 | 227.454 USD | 1.049 USD | 113.312 USD |
| 2027-10 | 228.917 USD | 1.049 USD | 115.300 USD |
| 2027-11 | 230.390 USD | 1.049 USD | 117.288 USD |
| 2027-12 | 231.872 USD | 1.049 USD | 119.276 USD |
| 2028-01 | 233.364 USD | 1.088 USD | 121.264 USD |
| 2028-02 | 234.866 USD | 1.092 USD | 123.252 USD |
| 2028-03 | 236.377 USD | 1.095 USD | 125.239 USD |
| 2028-04 | 237.898 USD | 1.098 USD | 127.227 USD |
| 2028-05 | 239.428 USD | 1.102 USD | 129.215 USD |
| 2028-06 | 240.969 USD | 1.105 USD | 131.203 USD |
| 2028-07 | 242.519 USD | 1.109 USD | 133.191 USD |
| 2028-08 | 244.080 USD | 1.112 USD | 135.179 USD |
| 2028-09 | 245.650 USD | 1.115 USD | 137.167 USD |
| 2028-10 | 247.231 USD | 1.119 USD | 139.155 USD |
| 2028-11 | 248.821 USD | 1.122 USD | 141.143 USD |
| 2028-12 | 250.422 USD | 1.126 USD | 143.131 USD |
| 2029-01 | 252.033 USD | 1.129 USD | 145.119 USD |
| 2029-02 | 253.655 USD | 1.133 USD | 147.107 USD |
| 2029-03 | 255.287 USD | 1.136 USD | 149.095 USD |
| 2029-04 | 256.930 USD | 1.140 USD | 151.083 USD |
| 2029-05 | 258.583 USD | 1.143 USD | 153.071 USD |
| 2029-06 | 260.246 USD | 1.147 USD | 155.058 USD |
| 2029-07 | 261.921 USD | 1.150 USD | 157.046 USD |
| 2029-08 | 263.606 USD | 1.154 USD | 159.034 USD |
| 2029-09 | 265.302 USD | 1.157 USD | 161.022 USD |
| 2029-10 | 267.009 USD | 1.161 USD | 163.010 USD |
| 2029-11 | 268.727 USD | 1.164 USD | 164.998 USD |
| 2029-12 | 270.456 USD | 1.168 USD | 166.986 USD |
| 2030-01 | 272.196 USD | 1.172 USD | 168.974 USD |
| 2030-02 | 273.947 USD | 1.175 USD | 170.962 USD |
| 2030-03 | 275.710 USD | 1.179 USD | 172.950 USD |
| 2030-04 | 277.484 USD | 1.182 USD | 174.938 USD |
| 2030-05 | 279.269 USD | 1.186 USD | 176.926 USD |
| 2030-06 | 281.066 USD | 1.189 USD | 178.914 USD |
| 2030-07 | 282.874 USD | 1.193 USD | 180.902 USD |
| 2030-08 | 284.695 USD | 1.197 USD | 182.890 USD |
| 2030-09 | 286.526 USD | 1.200 USD | 184.877 USD |
| 2030-10 | 288.370 USD | 1.204 USD | 186.865 USD |
| 2030-11 | 290.225 USD | 1.207 USD | 188.853 USD |
| 2030-12 | 292.093 USD | 1.211 USD | 190.841 USD |
| 2031-01 | 293.972 USD | 1.215 USD | 192.829 USD |
| 2031-02 | 295.863 USD | 1.219 USD | 194.817 USD |
| 2031-03 | 297.767 USD | 1.222 USD | 196.805 USD |
| 2031-04 | 299.683 USD | 1.226 USD | 198.793 USD |
| 2031-05 | 301.611 USD | 1.230 USD | 198.793 USD |
| 2031-06 | 303.552 USD | 1.233 USD | 198.793 USD |
| 2031-07 | 305.505 USD | 1.237 USD | 198.793 USD |
| 2031-08 | 307.470 USD | 1.241 USD | 198.793 USD |
| 2031-09 | 309.448 USD | 1.245 USD | 198.793 USD |
| 2031-10 | 311.439 USD | 1.248 USD | 198.793 USD |
| 2031-11 | 313.443 USD | 1.252 USD | 198.793 USD |
| 2031-12 | 315.460 USD | 1.256 USD | 198.793 USD |
| 2032-01 | 317.490 USD | 1.260 USD | 198.793 USD |
| 2032-02 | 319.532 USD | 1.263 USD | 198.793 USD |
| 2032-03 | 321.588 USD | 1.267 USD | 198.793 USD |
| 2032-04 | 323.657 USD | 1.271 USD | 198.793 USD |
| 2032-05 | 325.740 USD | 1.275 USD | 198.793 USD |
| 2032-06 | 327.836 USD | 1.279 USD | 198.793 USD |
| 2032-07 | 329.945 USD | 1.283 USD | 198.793 USD |
| 2032-08 | 332.068 USD | 1.286 USD | 198.793 USD |
| 2032-09 | 334.204 USD | 1.290 USD | 198.793 USD |
| 2032-10 | 336.355 USD | 1.294 USD | 198.793 USD |
| 2032-11 | 338.519 USD | 1.298 USD | 198.793 USD |
| 2032-12 | 340.697 USD | 1.302 USD | 198.793 USD |
| 2033-01 | 342.889 USD | 1.306 USD | 198.793 USD |
| 2033-02 | 345.095 USD | 1.310 USD | 198.793 USD |
| 2033-03 | 347.315 USD | 1.314 USD | 198.793 USD |
| 2033-04 | 349.550 USD | 1.317 USD | 198.793 USD |
| 2033-05 | 351.799 USD | 1.321 USD | 198.793 USD |
| 2033-06 | 354.063 USD | 1.325 USD | 198.793 USD |
| 2033-07 | 356.341 USD | 1.329 USD | 198.793 USD |
| 2033-08 | 358.633 USD | 1.333 USD | 198.793 USD |
| 2033-09 | 360.941 USD | 1.337 USD | 198.793 USD |
| 2033-10 | 363.263 USD | 1.341 USD | 198.793 USD |
| 2033-11 | 365.600 USD | 1.345 USD | 198.793 USD |
| 2033-12 | 367.953 USD | 1.349 USD | 198.793 USD |
| 2034-01 | 370.320 USD | 1.353 USD | 198.793 USD |
| 2034-02 | 372.703 USD | 1.357 USD | 198.793 USD |
| 2034-03 | 375.101 USD | 1.361 USD | 198.793 USD |
| 2034-04 | 377.514 USD | 1.365 USD | 198.793 USD |
| 2034-05 | 379.943 USD | 1.369 USD | 198.793 USD |
| 2034-06 | 382.388 USD | 1.374 USD | 198.793 USD |
| 2034-07 | 384.848 USD | 1.378 USD | 198.793 USD |
| 2034-08 | 387.324 USD | 1.382 USD | 198.793 USD |
| 2034-09 | 389.816 USD | 1.386 USD | 198.793 USD |
| 2034-10 | 392.324 USD | 1.390 USD | 198.793 USD |
| 2034-11 | 394.848 USD | 1.394 USD | 198.793 USD |
| 2034-12 | 397.389 USD | 1.398 USD | 198.793 USD |
| 2035-01 | 399.946 USD | 1.402 USD | 198.793 USD |
| 2035-02 | 402.519 USD | 1.406 USD | 198.793 USD |
| 2035-03 | 405.109 USD | 1.411 USD | 198.793 USD |
| 2035-04 | 407.715 USD | 1.415 USD | 198.793 USD |
| 2035-05 | 410.338 USD | 1.419 USD | 198.793 USD |
| 2035-06 | 412.979 USD | 1.423 USD | 198.793 USD |
| 2035-07 | 415.636 USD | 1.427 USD | 198.793 USD |
| 2035-08 | 418.310 USD | 1.431 USD | 198.793 USD |
| 2035-09 | 421.002 USD | 1.436 USD | 198.793 USD |
| 2035-10 | 423.710 USD | 1.440 USD | 198.793 USD |
| 2035-11 | 426.436 USD | 1.444 USD | 198.793 USD |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 198.793 USD | 0 USD | 41.746 USD |
| 2026 | 214.696 USD | 0 USD | 85.481 USD |
| 2027 | 231.872 USD | 4.196 USD | 119.276 USD |
| 2028 | 250.422 USD | 13.283 USD | 143.131 USD |
| 2029 | 270.456 USD | 13.782 USD | 166.986 USD |
| 2030 | 292.093 USD | 14.295 USD | 190.841 USD |
| 2031 | 315.460 USD | 14.824 USD | 198.793 USD |
| 2032 | 340.697 USD | 15.368 USD | 198.793 USD |
| 2033 | 367.953 USD | 15.927 USD | 198.793 USD |
| 2034 | 397.389 USD | 16.507 USD | 198.793 USD |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.