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 2 - Studio
AED
USD
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 805.569 AED | 0 AED | 169.169 AED |
| 2026-01 | 810.752 AED | 0 AED | 177.225 AED |
| 2026-02 | 815.968 AED | 0 AED | 185.280 AED |
| 2026-03 | 821.218 AED | 0 AED | 193.336 AED |
| 2026-04 | 826.502 AED | 0 AED | 201.392 AED |
| 2026-05 | 831.819 AED | 0 AED | 209.447 AED |
| 2026-06 | 837.171 AED | 0 AED | 217.503 AED |
| 2026-07 | 842.558 AED | 0 AED | 225.559 AED |
| 2026-08 | 847.979 AED | 0 AED | 233.615 AED |
| 2026-09 | 853.435 AED | 0 AED | 241.670 AED |
| 2026-10 | 858.926 AED | 0 AED | 249.726 AED |
| 2026-11 | 864.452 AED | 0 AED | 338.338 AED |
| 2026-12 | 870.014 AED | 0 AED | 346.394 AED |
| 2027-01 | 875.612 AED | 0 AED | 354.450 AED |
| 2027-02 | 881.245 AED | 0 AED | 362.506 AED |
| 2027-03 | 886.915 AED | 0 AED | 370.561 AED |
| 2027-04 | 892.622 AED | 0 AED | 378.617 AED |
| 2027-05 | 898.365 AED | 0 AED | 426.951 AED |
| 2027-06 | 904.145 AED | 0 AED | 435.007 AED |
| 2027-07 | 909.962 AED | 0 AED | 443.062 AED |
| 2027-08 | 915.817 AED | 0 AED | 451.118 AED |
| 2027-09 | 921.710 AED | 4.845 AED | 459.174 AED |
| 2027-10 | 927.640 AED | 4.845 AED | 467.230 AED |
| 2027-11 | 933.608 AED | 4.845 AED | 475.285 AED |
| 2027-12 | 939.615 AED | 4.845 AED | 483.341 AED |
| 2028-01 | 945.661 AED | 5.006 AED | 491.397 AED |
| 2028-02 | 951.745 AED | 5.020 AED | 499.452 AED |
| 2028-03 | 957.869 AED | 5.033 AED | 507.508 AED |
| 2028-04 | 964.032 AED | 5.047 AED | 515.564 AED |
| 2028-05 | 970.234 AED | 5.061 AED | 523.619 AED |
| 2028-06 | 976.477 AED | 5.075 AED | 531.675 AED |
| 2028-07 | 982.759 AED | 5.088 AED | 539.731 AED |
| 2028-08 | 989.083 AED | 5.102 AED | 547.786 AED |
| 2028-09 | 995.446 AED | 5.116 AED | 555.842 AED |
| 2028-10 | 1.001.851 AED | 5.130 AED | 563.898 AED |
| 2028-11 | 1.008.297 AED | 5.144 AED | 571.953 AED |
| 2028-12 | 1.014.784 AED | 5.158 AED | 580.009 AED |
| 2029-01 | 1.021.314 AED | 5.172 AED | 588.065 AED |
| 2029-02 | 1.027.885 AED | 5.186 AED | 596.121 AED |
| 2029-03 | 1.034.498 AED | 5.200 AED | 604.176 AED |
| 2029-04 | 1.041.154 AED | 5.214 AED | 612.232 AED |
| 2029-05 | 1.047.853 AED | 5.228 AED | 620.288 AED |
| 2029-06 | 1.054.595 AED | 5.243 AED | 628.343 AED |
| 2029-07 | 1.061.380 AED | 5.257 AED | 636.399 AED |
| 2029-08 | 1.068.209 AED | 5.271 AED | 644.455 AED |
| 2029-09 | 1.075.082 AED | 5.285 AED | 652.510 AED |
| 2029-10 | 1.081.999 AED | 5.300 AED | 660.566 AED |
| 2029-11 | 1.088.961 AED | 5.314 AED | 668.622 AED |
| 2029-12 | 1.095.967 AED | 5.329 AED | 676.677 AED |
| 2030-01 | 1.103.019 AED | 5.343 AED | 684.733 AED |
| 2030-02 | 1.110.116 AED | 5.357 AED | 692.789 AED |
| 2030-03 | 1.117.258 AED | 5.372 AED | 700.845 AED |
| 2030-04 | 1.124.447 AED | 5.387 AED | 708.900 AED |
| 2030-05 | 1.131.681 AED | 5.401 AED | 716.956 AED |
| 2030-06 | 1.138.963 AED | 5.416 AED | 725.012 AED |
| 2030-07 | 1.146.291 AED | 5.430 AED | 733.067 AED |
| 2030-08 | 1.153.666 AED | 5.445 AED | 741.123 AED |
| 2030-09 | 1.161.089 AED | 5.460 AED | 749.179 AED |
| 2030-10 | 1.168.559 AED | 5.475 AED | 757.234 AED |
| 2030-11 | 1.176.078 AED | 5.489 AED | 765.290 AED |
| 2030-12 | 1.183.645 AED | 5.504 AED | 773.346 AED |
| 2031-01 | 1.191.260 AED | 5.519 AED | 781.401 AED |
| 2031-02 | 1.198.925 AED | 5.534 AED | 789.457 AED |
| 2031-03 | 1.206.639 AED | 5.549 AED | 797.513 AED |
| 2031-04 | 1.214.402 AED | 5.564 AED | 805.568 AED |
| 2031-05 | 1.222.216 AED | 5.579 AED | 805.568 AED |
| 2031-06 | 1.230.080 AED | 5.594 AED | 805.568 AED |
| 2031-07 | 1.237.994 AED | 5.609 AED | 805.568 AED |
| 2031-08 | 1.245.959 AED | 5.624 AED | 805.568 AED |
| 2031-09 | 1.253.976 AED | 5.639 AED | 805.568 AED |
| 2031-10 | 1.262.044 AED | 5.655 AED | 805.568 AED |
| 2031-11 | 1.270.164 AED | 5.670 AED | 805.568 AED |
| 2031-12 | 1.278.336 AED | 5.685 AED | 805.568 AED |
| 2032-01 | 1.286.561 AED | 5.700 AED | 805.568 AED |
| 2032-02 | 1.294.839 AED | 5.716 AED | 805.568 AED |
| 2032-03 | 1.303.170 AED | 5.731 AED | 805.568 AED |
| 2032-04 | 1.311.555 AED | 5.747 AED | 805.568 AED |
| 2032-05 | 1.319.993 AED | 5.762 AED | 805.568 AED |
| 2032-06 | 1.328.486 AED | 5.778 AED | 805.568 AED |
| 2032-07 | 1.337.034 AED | 5.793 AED | 805.568 AED |
| 2032-08 | 1.345.636 AED | 5.809 AED | 805.568 AED |
| 2032-09 | 1.354.294 AED | 5.824 AED | 805.568 AED |
| 2032-10 | 1.363.008 AED | 5.840 AED | 805.568 AED |
| 2032-11 | 1.371.777 AED | 5.856 AED | 805.568 AED |
| 2032-12 | 1.380.603 AED | 5.871 AED | 805.568 AED |
| 2033-01 | 1.389.486 AED | 5.887 AED | 805.568 AED |
| 2033-02 | 1.398.426 AED | 5.903 AED | 805.568 AED |
| 2033-03 | 1.407.424 AED | 5.919 AED | 805.568 AED |
| 2033-04 | 1.416.479 AED | 5.935 AED | 805.568 AED |
| 2033-05 | 1.425.593 AED | 5.951 AED | 805.568 AED |
| 2033-06 | 1.434.765 AED | 5.967 AED | 805.568 AED |
| 2033-07 | 1.443.996 AED | 5.983 AED | 805.568 AED |
| 2033-08 | 1.453.287 AED | 5.999 AED | 805.568 AED |
| 2033-09 | 1.462.637 AED | 6.015 AED | 805.568 AED |
| 2033-10 | 1.472.048 AED | 6.031 AED | 805.568 AED |
| 2033-11 | 1.481.519 AED | 6.047 AED | 805.568 AED |
| 2033-12 | 1.491.051 AED | 6.063 AED | 805.568 AED |
| 2034-01 | 1.500.645 AED | 6.080 AED | 805.568 AED |
| 2034-02 | 1.510.300 AED | 6.096 AED | 805.568 AED |
| 2034-03 | 1.520.017 AED | 6.112 AED | 805.568 AED |
| 2034-04 | 1.529.797 AED | 6.129 AED | 805.568 AED |
| 2034-05 | 1.539.640 AED | 6.145 AED | 805.568 AED |
| 2034-06 | 1.549.546 AED | 6.161 AED | 805.568 AED |
| 2034-07 | 1.559.516 AED | 6.178 AED | 805.568 AED |
| 2034-08 | 1.569.550 AED | 6.194 AED | 805.568 AED |
| 2034-09 | 1.579.649 AED | 6.211 AED | 805.568 AED |
| 2034-10 | 1.589.812 AED | 6.228 AED | 805.568 AED |
| 2034-11 | 1.600.041 AED | 6.244 AED | 805.568 AED |
| 2034-12 | 1.610.336 AED | 6.261 AED | 805.568 AED |
| 2035-01 | 1.620.697 AED | 6.278 AED | 805.568 AED |
| 2035-02 | 1.631.124 AED | 6.294 AED | 805.568 AED |
| 2035-03 | 1.641.619 AED | 6.311 AED | 805.568 AED |
| 2035-04 | 1.652.181 AED | 6.328 AED | 805.568 AED |
| 2035-05 | 1.662.811 AED | 6.345 AED | 805.568 AED |
| 2035-06 | 1.673.510 AED | 6.362 AED | 805.568 AED |
| 2035-07 | 1.684.277 AED | 6.379 AED | 805.568 AED |
| 2035-08 | 1.695.114 AED | 6.396 AED | 805.568 AED |
| 2035-09 | 1.706.020 AED | 6.413 AED | 805.568 AED |
| 2035-10 | 1.716.997 AED | 6.430 AED | 805.568 AED |
| 2035-11 | 1.728.044 AED | 6.447 AED | 805.568 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 805.569 AED | 0 AED | 169.169 AED |
| 2026 | 870.014 AED | 0 AED | 346.394 AED |
| 2027 | 939.615 AED | 19.380 AED | 483.341 AED |
| 2028 | 1.014.784 AED | 60.980 AED | 580.009 AED |
| 2029 | 1.095.967 AED | 62.999 AED | 676.677 AED |
| 2030 | 1.183.645 AED | 65.079 AED | 773.346 AED |
| 2031 | 1.278.336 AED | 67.221 AED | 805.568 AED |
| 2032 | 1.380.603 AED | 69.427 AED | 805.568 AED |
| 2033 | 1.491.051 AED | 71.700 AED | 805.568 AED |
| 2034 | 1.610.336 AED | 74.039 AED | 805.568 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 217.503 USD | 0 USD | 45.675 USD |
| 2026-01 | 218.903 USD | 0 USD | 47.850 USD |
| 2026-02 | 220.311 USD | 0 USD | 50.025 USD |
| 2026-03 | 221.728 USD | 0 USD | 52.200 USD |
| 2026-04 | 223.155 USD | 0 USD | 54.375 USD |
| 2026-05 | 224.591 USD | 0 USD | 56.550 USD |
| 2026-06 | 226.036 USD | 0 USD | 58.725 USD |
| 2026-07 | 227.490 USD | 0 USD | 60.900 USD |
| 2026-08 | 228.954 USD | 0 USD | 63.076 USD |
| 2026-09 | 230.427 USD | 0 USD | 65.250 USD |
| 2026-10 | 231.910 USD | 0 USD | 67.426 USD |
| 2026-11 | 233.402 USD | 0 USD | 91.351 USD |
| 2026-12 | 234.903 USD | 0 USD | 93.526 USD |
| 2027-01 | 236.415 USD | 0 USD | 95.701 USD |
| 2027-02 | 237.936 USD | 0 USD | 97.876 USD |
| 2027-03 | 239.467 USD | 0 USD | 100.051 USD |
| 2027-04 | 241.007 USD | 0 USD | 102.226 USD |
| 2027-05 | 242.558 USD | 0 USD | 115.276 USD |
| 2027-06 | 244.119 USD | 0 USD | 117.451 USD |
| 2027-07 | 245.689 USD | 0 USD | 119.626 USD |
| 2027-08 | 247.270 USD | 0 USD | 121.801 USD |
| 2027-09 | 248.861 USD | 1.308 USD | 123.976 USD |
| 2027-10 | 250.462 USD | 1.308 USD | 126.152 USD |
| 2027-11 | 252.074 USD | 1.308 USD | 128.326 USD |
| 2027-12 | 253.696 USD | 1.308 USD | 130.502 USD |
| 2028-01 | 255.328 USD | 1.351 USD | 132.677 USD |
| 2028-02 | 256.971 USD | 1.355 USD | 134.852 USD |
| 2028-03 | 258.624 USD | 1.358 USD | 137.027 USD |
| 2028-04 | 260.288 USD | 1.362 USD | 139.202 USD |
| 2028-05 | 261.963 USD | 1.366 USD | 141.377 USD |
| 2028-06 | 263.648 USD | 1.370 USD | 143.552 USD |
| 2028-07 | 265.344 USD | 1.373 USD | 145.727 USD |
| 2028-08 | 267.052 USD | 1.377 USD | 147.902 USD |
| 2028-09 | 268.770 USD | 1.381 USD | 150.077 USD |
| 2028-10 | 270.499 USD | 1.385 USD | 152.252 USD |
| 2028-11 | 272.240 USD | 1.388 USD | 154.427 USD |
| 2028-12 | 273.991 USD | 1.392 USD | 156.602 USD |
| 2029-01 | 275.754 USD | 1.396 USD | 158.777 USD |
| 2029-02 | 277.528 USD | 1.400 USD | 160.952 USD |
| 2029-03 | 279.314 USD | 1.404 USD | 163.127 USD |
| 2029-04 | 281.111 USD | 1.407 USD | 165.302 USD |
| 2029-05 | 282.920 USD | 1.411 USD | 167.477 USD |
| 2029-06 | 284.740 USD | 1.415 USD | 169.652 USD |
| 2029-07 | 286.572 USD | 1.419 USD | 171.827 USD |
| 2029-08 | 288.416 USD | 1.423 USD | 174.002 USD |
| 2029-09 | 290.272 USD | 1.426 USD | 176.177 USD |
| 2029-10 | 292.139 USD | 1.431 USD | 178.352 USD |
| 2029-11 | 294.019 USD | 1.434 USD | 180.527 USD |
| 2029-12 | 295.911 USD | 1.438 USD | 182.702 USD |
| 2030-01 | 297.815 USD | 1.442 USD | 184.877 USD |
| 2030-02 | 299.731 USD | 1.446 USD | 187.053 USD |
| 2030-03 | 301.659 USD | 1.450 USD | 189.228 USD |
| 2030-04 | 303.600 USD | 1.454 USD | 191.402 USD |
| 2030-05 | 305.553 USD | 1.458 USD | 193.578 USD |
| 2030-06 | 307.520 USD | 1.462 USD | 195.753 USD |
| 2030-07 | 309.498 USD | 1.466 USD | 197.928 USD |
| 2030-08 | 311.489 USD | 1.470 USD | 200.103 USD |
| 2030-09 | 313.494 USD | 1.474 USD | 202.278 USD |
| 2030-10 | 315.510 USD | 1.478 USD | 204.453 USD |
| 2030-11 | 317.541 USD | 1.482 USD | 206.628 USD |
| 2030-12 | 319.584 USD | 1.486 USD | 208.803 USD |
| 2031-01 | 321.640 USD | 1.490 USD | 210.978 USD |
| 2031-02 | 323.709 USD | 1.494 USD | 213.153 USD |
| 2031-03 | 325.792 USD | 1.498 USD | 215.328 USD |
| 2031-04 | 327.888 USD | 1.502 USD | 217.503 USD |
| 2031-05 | 329.998 USD | 1.506 USD | 217.503 USD |
| 2031-06 | 332.121 USD | 1.510 USD | 217.503 USD |
| 2031-07 | 334.258 USD | 1.514 USD | 217.503 USD |
| 2031-08 | 336.408 USD | 1.518 USD | 217.503 USD |
| 2031-09 | 338.573 USD | 1.522 USD | 217.503 USD |
| 2031-10 | 340.751 USD | 1.526 USD | 217.503 USD |
| 2031-11 | 342.944 USD | 1.530 USD | 217.503 USD |
| 2031-12 | 345.150 USD | 1.534 USD | 217.503 USD |
| 2032-01 | 347.371 USD | 1.539 USD | 217.503 USD |
| 2032-02 | 349.606 USD | 1.543 USD | 217.503 USD |
| 2032-03 | 351.855 USD | 1.547 USD | 217.503 USD |
| 2032-04 | 354.119 USD | 1.551 USD | 217.503 USD |
| 2032-05 | 356.398 USD | 1.555 USD | 217.503 USD |
| 2032-06 | 358.691 USD | 1.560 USD | 217.503 USD |
| 2032-07 | 360.999 USD | 1.564 USD | 217.503 USD |
| 2032-08 | 363.321 USD | 1.568 USD | 217.503 USD |
| 2032-09 | 365.659 USD | 1.572 USD | 217.503 USD |
| 2032-10 | 368.012 USD | 1.576 USD | 217.503 USD |
| 2032-11 | 370.379 USD | 1.581 USD | 217.503 USD |
| 2032-12 | 372.762 USD | 1.585 USD | 217.503 USD |
| 2033-01 | 375.161 USD | 1.589 USD | 217.503 USD |
| 2033-02 | 377.575 USD | 1.593 USD | 217.503 USD |
| 2033-03 | 380.004 USD | 1.598 USD | 217.503 USD |
| 2033-04 | 382.449 USD | 1.602 USD | 217.503 USD |
| 2033-05 | 384.910 USD | 1.606 USD | 217.503 USD |
| 2033-06 | 387.386 USD | 1.611 USD | 217.503 USD |
| 2033-07 | 389.878 USD | 1.615 USD | 217.503 USD |
| 2033-08 | 392.387 USD | 1.619 USD | 217.503 USD |
| 2033-09 | 394.911 USD | 1.624 USD | 217.503 USD |
| 2033-10 | 397.452 USD | 1.628 USD | 217.503 USD |
| 2033-11 | 400.010 USD | 1.632 USD | 217.503 USD |
| 2033-12 | 402.583 USD | 1.637 USD | 217.503 USD |
| 2034-01 | 405.174 USD | 1.641 USD | 217.503 USD |
| 2034-02 | 407.781 USD | 1.645 USD | 217.503 USD |
| 2034-03 | 410.404 USD | 1.650 USD | 217.503 USD |
| 2034-04 | 413.045 USD | 1.654 USD | 217.503 USD |
| 2034-05 | 415.702 USD | 1.659 USD | 217.503 USD |
| 2034-06 | 418.377 USD | 1.663 USD | 217.503 USD |
| 2034-07 | 421.069 USD | 1.668 USD | 217.503 USD |
| 2034-08 | 423.778 USD | 1.672 USD | 217.503 USD |
| 2034-09 | 426.505 USD | 1.676 USD | 217.503 USD |
| 2034-10 | 429.249 USD | 1.681 USD | 217.503 USD |
| 2034-11 | 432.011 USD | 1.685 USD | 217.503 USD |
| 2034-12 | 434.790 USD | 1.690 USD | 217.503 USD |
| 2035-01 | 437.588 USD | 1.695 USD | 217.503 USD |
| 2035-02 | 440.403 USD | 1.699 USD | 217.503 USD |
| 2035-03 | 443.237 USD | 1.703 USD | 217.503 USD |
| 2035-04 | 446.088 USD | 1.708 USD | 217.503 USD |
| 2035-05 | 448.958 USD | 1.713 USD | 217.503 USD |
| 2035-06 | 451.847 USD | 1.717 USD | 217.503 USD |
| 2035-07 | 454.754 USD | 1.722 USD | 217.503 USD |
| 2035-08 | 457.680 USD | 1.726 USD | 217.503 USD |
| 2035-09 | 460.625 USD | 1.731 USD | 217.503 USD |
| 2035-10 | 463.589 USD | 1.736 USD | 217.503 USD |
| 2035-11 | 466.571 USD | 1.740 USD | 217.503 USD |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 217.503 USD | 0 USD | 45.675 USD |
| 2026 | 234.903 USD | 0 USD | 93.526 USD |
| 2027 | 253.696 USD | 5.232 USD | 130.502 USD |
| 2028 | 273.991 USD | 16.458 USD | 156.602 USD |
| 2029 | 295.911 USD | 17.004 USD | 182.702 USD |
| 2030 | 319.584 USD | 17.568 USD | 208.803 USD |
| 2031 | 345.150 USD | 18.144 USD | 217.503 USD |
| 2032 | 372.762 USD | 18.741 USD | 217.503 USD |
| 2033 | 402.583 USD | 19.354 USD | 217.503 USD |
| 2034 | 434.790 USD | 19.984 USD | 217.503 USD |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.