Calculate investment numbers:
Other: Discounted Price
Payment Plan:
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
Calculated discounts:
Other: Discounted Price
Purchase Details for IVY GARDENS II - Two Bedroom
AED
USD
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.773.900 AED | 0 AED | 372.519 AED |
| 2026-01 | 1.785.313 AED | 0 AED | 390.258 AED |
| 2026-02 | 1.796.800 AED | 0 AED | 407.997 AED |
| 2026-03 | 1.808.360 AED | 0 AED | 425.736 AED |
| 2026-04 | 1.819.995 AED | 0 AED | 443.475 AED |
| 2026-05 | 1.831.705 AED | 0 AED | 461.214 AED |
| 2026-06 | 1.843.490 AED | 0 AED | 478.953 AED |
| 2026-07 | 1.855.352 AED | 0 AED | 496.692 AED |
| 2026-08 | 1.867.289 AED | 0 AED | 514.431 AED |
| 2026-09 | 1.879.303 AED | 0 AED | 532.170 AED |
| 2026-10 | 1.891.395 AED | 0 AED | 549.909 AED |
| 2026-11 | 1.903.564 AED | 0 AED | 745.038 AED |
| 2026-12 | 1.915.812 AED | 0 AED | 762.777 AED |
| 2027-01 | 1.928.138 AED | 0 AED | 780.516 AED |
| 2027-02 | 1.940.544 AED | 0 AED | 798.255 AED |
| 2027-03 | 1.953.029 AED | 0 AED | 815.994 AED |
| 2027-04 | 1.965.595 AED | 0 AED | 833.733 AED |
| 2027-05 | 1.978.242 AED | 0 AED | 940.167 AED |
| 2027-06 | 1.990.970 AED | 0 AED | 957.906 AED |
| 2027-07 | 2.003.780 AED | 0 AED | 975.645 AED |
| 2027-08 | 2.016.672 AED | 0 AED | 993.384 AED |
| 2027-09 | 2.029.647 AED | 0 AED | 1.011.123 AED |
| 2027-10 | 2.042.706 AED | 0 AED | 1.028.862 AED |
| 2027-11 | 2.055.849 AED | 0 AED | 1.046.601 AED |
| 2027-12 | 2.069.076 AED | 10.362 AED | 1.064.340 AED |
| 2028-01 | 2.082.389 AED | 10.717 AED | 1.082.079 AED |
| 2028-02 | 2.095.787 AED | 10.747 AED | 1.099.818 AED |
| 2028-03 | 2.109.271 AED | 10.777 AED | 1.117.557 AED |
| 2028-04 | 2.122.843 AED | 10.807 AED | 1.135.296 AED |
| 2028-05 | 2.136.501 AED | 10.837 AED | 1.153.035 AED |
| 2028-06 | 2.150.247 AED | 10.867 AED | 1.170.774 AED |
| 2028-07 | 2.164.082 AED | 10.898 AED | 1.188.513 AED |
| 2028-08 | 2.178.006 AED | 10.928 AED | 1.206.252 AED |
| 2028-09 | 2.192.019 AED | 10.959 AED | 1.223.991 AED |
| 2028-10 | 2.206.123 AED | 10.990 AED | 1.241.730 AED |
| 2028-11 | 2.220.317 AED | 11.020 AED | 1.259.469 AED |
| 2028-12 | 2.234.603 AED | 11.051 AED | 1.277.208 AED |
| 2029-01 | 2.248.980 AED | 11.082 AED | 1.294.947 AED |
| 2029-02 | 2.263.450 AED | 11.113 AED | 1.312.686 AED |
| 2029-03 | 2.278.013 AED | 11.144 AED | 1.330.425 AED |
| 2029-04 | 2.292.670 AED | 11.175 AED | 1.348.164 AED |
| 2029-05 | 2.307.421 AED | 11.206 AED | 1.365.903 AED |
| 2029-06 | 2.322.267 AED | 11.237 AED | 1.383.642 AED |
| 2029-07 | 2.337.209 AED | 11.269 AED | 1.401.381 AED |
| 2029-08 | 2.352.246 AED | 11.300 AED | 1.419.120 AED |
| 2029-09 | 2.367.381 AED | 11.332 AED | 1.436.859 AED |
| 2029-10 | 2.382.613 AED | 11.363 AED | 1.454.598 AED |
| 2029-11 | 2.397.942 AED | 11.395 AED | 1.472.337 AED |
| 2029-12 | 2.413.371 AED | 11.427 AED | 1.490.076 AED |
| 2030-01 | 2.428.899 AED | 11.458 AED | 1.507.815 AED |
| 2030-02 | 2.444.526 AED | 11.490 AED | 1.525.554 AED |
| 2030-03 | 2.460.254 AED | 11.522 AED | 1.543.293 AED |
| 2030-04 | 2.476.084 AED | 11.554 AED | 1.561.032 AED |
| 2030-05 | 2.492.015 AED | 11.586 AED | 1.578.771 AED |
| 2030-06 | 2.508.049 AED | 11.618 AED | 1.596.510 AED |
| 2030-07 | 2.524.185 AED | 11.651 AED | 1.614.249 AED |
| 2030-08 | 2.540.426 AED | 11.683 AED | 1.631.988 AED |
| 2030-09 | 2.556.771 AED | 11.716 AED | 1.649.727 AED |
| 2030-10 | 2.573.222 AED | 11.748 AED | 1.667.466 AED |
| 2030-11 | 2.589.778 AED | 11.781 AED | 1.685.205 AED |
| 2030-12 | 2.606.441 AED | 11.813 AED | 1.702.944 AED |
| 2031-01 | 2.623.210 AED | 11.846 AED | 1.720.683 AED |
| 2031-02 | 2.640.088 AED | 11.879 AED | 1.738.422 AED |
| 2031-03 | 2.657.075 AED | 11.912 AED | 1.756.161 AED |
| 2031-04 | 2.674.170 AED | 11.945 AED | 1.773.900 AED |
| 2031-05 | 2.691.376 AED | 11.978 AED | 1.773.900 AED |
| 2031-06 | 2.708.693 AED | 12.011 AED | 1.773.900 AED |
| 2031-07 | 2.726.120 AED | 12.044 AED | 1.773.900 AED |
| 2031-08 | 2.743.660 AED | 12.078 AED | 1.773.900 AED |
| 2031-09 | 2.761.313 AED | 12.111 AED | 1.773.900 AED |
| 2031-10 | 2.779.079 AED | 12.144 AED | 1.773.900 AED |
| 2031-11 | 2.796.960 AED | 12.178 AED | 1.773.900 AED |
| 2031-12 | 2.814.956 AED | 12.212 AED | 1.773.900 AED |
| 2032-01 | 2.833.067 AED | 12.245 AED | 1.773.900 AED |
| 2032-02 | 2.851.295 AED | 12.279 AED | 1.773.900 AED |
| 2032-03 | 2.869.641 AED | 12.313 AED | 1.773.900 AED |
| 2032-04 | 2.888.104 AED | 12.347 AED | 1.773.900 AED |
| 2032-05 | 2.906.686 AED | 12.381 AED | 1.773.900 AED |
| 2032-06 | 2.925.388 AED | 12.415 AED | 1.773.900 AED |
| 2032-07 | 2.944.210 AED | 12.449 AED | 1.773.900 AED |
| 2032-08 | 2.963.153 AED | 12.484 AED | 1.773.900 AED |
| 2032-09 | 2.982.218 AED | 12.518 AED | 1.773.900 AED |
| 2032-10 | 3.001.406 AED | 12.553 AED | 1.773.900 AED |
| 2032-11 | 3.020.717 AED | 12.587 AED | 1.773.900 AED |
| 2032-12 | 3.040.152 AED | 12.622 AED | 1.773.900 AED |
| 2033-01 | 3.059.713 AED | 12.657 AED | 1.773.900 AED |
| 2033-02 | 3.079.399 AED | 12.691 AED | 1.773.900 AED |
| 2033-03 | 3.099.212 AED | 12.726 AED | 1.773.900 AED |
| 2033-04 | 3.119.152 AED | 12.761 AED | 1.773.900 AED |
| 2033-05 | 3.139.221 AED | 12.796 AED | 1.773.900 AED |
| 2033-06 | 3.159.419 AED | 12.832 AED | 1.773.900 AED |
| 2033-07 | 3.179.747 AED | 12.867 AED | 1.773.900 AED |
| 2033-08 | 3.200.205 AED | 12.902 AED | 1.773.900 AED |
| 2033-09 | 3.220.796 AED | 12.938 AED | 1.773.900 AED |
| 2033-10 | 3.241.518 AED | 12.973 AED | 1.773.900 AED |
| 2033-11 | 3.262.374 AED | 13.009 AED | 1.773.900 AED |
| 2033-12 | 3.283.365 AED | 13.044 AED | 1.773.900 AED |
| 2034-01 | 3.304.490 AED | 13.080 AED | 1.773.900 AED |
| 2034-02 | 3.325.751 AED | 13.116 AED | 1.773.900 AED |
| 2034-03 | 3.347.149 AED | 13.152 AED | 1.773.900 AED |
| 2034-04 | 3.368.685 AED | 13.188 AED | 1.773.900 AED |
| 2034-05 | 3.390.359 AED | 13.224 AED | 1.773.900 AED |
| 2034-06 | 3.412.173 AED | 13.260 AED | 1.773.900 AED |
| 2034-07 | 3.434.127 AED | 13.297 AED | 1.773.900 AED |
| 2034-08 | 3.456.222 AED | 13.333 AED | 1.773.900 AED |
| 2034-09 | 3.478.459 AED | 13.370 AED | 1.773.900 AED |
| 2034-10 | 3.500.840 AED | 13.406 AED | 1.773.900 AED |
| 2034-11 | 3.523.364 AED | 13.443 AED | 1.773.900 AED |
| 2034-12 | 3.546.034 AED | 13.480 AED | 1.773.900 AED |
| 2035-01 | 3.568.849 AED | 13.517 AED | 1.773.900 AED |
| 2035-02 | 3.591.811 AED | 13.554 AED | 1.773.900 AED |
| 2035-03 | 3.614.921 AED | 13.591 AED | 1.773.900 AED |
| 2035-04 | 3.638.180 AED | 13.628 AED | 1.773.900 AED |
| 2035-05 | 3.661.588 AED | 13.665 AED | 1.773.900 AED |
| 2035-06 | 3.685.146 AED | 13.702 AED | 1.773.900 AED |
| 2035-07 | 3.708.857 AED | 13.740 AED | 1.773.900 AED |
| 2035-08 | 3.732.720 AED | 13.777 AED | 1.773.900 AED |
| 2035-09 | 3.756.736 AED | 13.815 AED | 1.773.900 AED |
| 2035-10 | 3.780.907 AED | 13.852 AED | 1.773.900 AED |
| 2035-11 | 3.805.234 AED | 13.890 AED | 1.773.900 AED |
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.773.900 AED | 0 AED | 372.519 AED |
| 2026 | 1.915.812 AED | 0 AED | 762.777 AED |
| 2027 | 2.069.076 AED | 10.362 AED | 1.064.340 AED |
| 2028 | 2.234.603 AED | 130.598 AED | 1.277.208 AED |
| 2029 | 2.413.371 AED | 135.043 AED | 1.490.076 AED |
| 2030 | 2.606.441 AED | 139.620 AED | 1.702.944 AED |
| 2031 | 2.814.956 AED | 144.338 AED | 1.773.900 AED |
| 2032 | 3.040.152 AED | 149.193 AED | 1.773.900 AED |
| 2033 | 3.283.365 AED | 154.196 AED | 1.773.900 AED |
| 2034 | 3.546.034 AED | 159.349 AED | 1.773.900 AED |
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 478.953 USD | 0 USD | 100.580 USD |
| 2026-01 | 482.034 USD | 0 USD | 105.369 USD |
| 2026-02 | 485.136 USD | 0 USD | 110.159 USD |
| 2026-03 | 488.257 USD | 0 USD | 114.948 USD |
| 2026-04 | 491.398 USD | 0 USD | 119.738 USD |
| 2026-05 | 494.560 USD | 0 USD | 124.527 USD |
| 2026-06 | 497.742 USD | 0 USD | 129.317 USD |
| 2026-07 | 500.945 USD | 0 USD | 134.106 USD |
| 2026-08 | 504.168 USD | 0 USD | 138.896 USD |
| 2026-09 | 507.411 USD | 0 USD | 143.685 USD |
| 2026-10 | 510.676 USD | 0 USD | 148.475 USD |
| 2026-11 | 513.962 USD | 0 USD | 201.160 USD |
| 2026-12 | 517.269 USD | 0 USD | 205.949 USD |
| 2027-01 | 520.597 USD | 0 USD | 210.739 USD |
| 2027-02 | 523.946 USD | 0 USD | 215.528 USD |
| 2027-03 | 527.317 USD | 0 USD | 220.318 USD |
| 2027-04 | 530.710 USD | 0 USD | 225.107 USD |
| 2027-05 | 534.125 USD | 0 USD | 253.845 USD |
| 2027-06 | 537.561 USD | 0 USD | 258.634 USD |
| 2027-07 | 541.020 USD | 0 USD | 263.424 USD |
| 2027-08 | 544.501 USD | 0 USD | 268.213 USD |
| 2027-09 | 548.004 USD | 0 USD | 273.003 USD |
| 2027-10 | 551.530 USD | 0 USD | 277.792 USD |
| 2027-11 | 555.079 USD | 0 USD | 282.582 USD |
| 2027-12 | 558.650 USD | 2.797 USD | 287.371 USD |
| 2028-01 | 562.245 USD | 2.893 USD | 292.161 USD |
| 2028-02 | 565.862 USD | 2.901 USD | 296.950 USD |
| 2028-03 | 569.503 USD | 2.909 USD | 301.740 USD |
| 2028-04 | 573.167 USD | 2.917 USD | 306.529 USD |
| 2028-05 | 576.855 USD | 2.925 USD | 311.319 USD |
| 2028-06 | 580.566 USD | 2.934 USD | 316.108 USD |
| 2028-07 | 584.302 USD | 2.942 USD | 320.898 USD |
| 2028-08 | 588.061 USD | 2.950 USD | 325.688 USD |
| 2028-09 | 591.845 USD | 2.958 USD | 330.477 USD |
| 2028-10 | 595.653 USD | 2.967 USD | 335.267 USD |
| 2028-11 | 599.485 USD | 2.975 USD | 340.056 USD |
| 2028-12 | 603.342 USD | 2.983 USD | 344.846 USD |
| 2029-01 | 607.224 USD | 2.992 USD | 349.635 USD |
| 2029-02 | 611.131 USD | 3.000 USD | 354.425 USD |
| 2029-03 | 615.063 USD | 3.008 USD | 359.214 USD |
| 2029-04 | 619.020 USD | 3.017 USD | 364.004 USD |
| 2029-05 | 623.003 USD | 3.025 USD | 368.793 USD |
| 2029-06 | 627.012 USD | 3.033 USD | 373.583 USD |
| 2029-07 | 631.046 USD | 3.042 USD | 378.372 USD |
| 2029-08 | 635.106 USD | 3.051 USD | 383.162 USD |
| 2029-09 | 639.192 USD | 3.059 USD | 387.951 USD |
| 2029-10 | 643.305 USD | 3.068 USD | 392.741 USD |
| 2029-11 | 647.444 USD | 3.076 USD | 397.530 USD |
| 2029-12 | 651.610 USD | 3.085 USD | 402.320 USD |
| 2030-01 | 655.802 USD | 3.093 USD | 407.110 USD |
| 2030-02 | 660.022 USD | 3.102 USD | 411.899 USD |
| 2030-03 | 664.268 USD | 3.110 USD | 416.689 USD |
| 2030-04 | 668.542 USD | 3.119 USD | 421.478 USD |
| 2030-05 | 672.844 USD | 3.128 USD | 426.268 USD |
| 2030-06 | 677.173 USD | 3.136 USD | 431.057 USD |
| 2030-07 | 681.529 USD | 3.145 USD | 435.847 USD |
| 2030-08 | 685.915 USD | 3.154 USD | 440.636 USD |
| 2030-09 | 690.328 USD | 3.163 USD | 445.426 USD |
| 2030-10 | 694.769 USD | 3.171 USD | 450.215 USD |
| 2030-11 | 699.240 USD | 3.180 USD | 455.005 USD |
| 2030-12 | 703.739 USD | 3.189 USD | 459.794 USD |
| 2031-01 | 708.266 USD | 3.198 USD | 464.584 USD |
| 2031-02 | 712.823 USD | 3.207 USD | 469.373 USD |
| 2031-03 | 717.410 USD | 3.216 USD | 474.163 USD |
| 2031-04 | 722.025 USD | 3.225 USD | 478.953 USD |
| 2031-05 | 726.671 USD | 3.234 USD | 478.953 USD |
| 2031-06 | 731.347 USD | 3.242 USD | 478.953 USD |
| 2031-07 | 736.052 USD | 3.251 USD | 478.953 USD |
| 2031-08 | 740.788 USD | 3.261 USD | 478.953 USD |
| 2031-09 | 745.554 USD | 3.269 USD | 478.953 USD |
| 2031-10 | 750.351 USD | 3.278 USD | 478.953 USD |
| 2031-11 | 755.179 USD | 3.288 USD | 478.953 USD |
| 2031-12 | 760.038 USD | 3.297 USD | 478.953 USD |
| 2032-01 | 764.928 USD | 3.306 USD | 478.953 USD |
| 2032-02 | 769.849 USD | 3.315 USD | 478.953 USD |
| 2032-03 | 774.803 USD | 3.324 USD | 478.953 USD |
| 2032-04 | 779.788 USD | 3.333 USD | 478.953 USD |
| 2032-05 | 784.805 USD | 3.342 USD | 478.953 USD |
| 2032-06 | 789.854 USD | 3.352 USD | 478.953 USD |
| 2032-07 | 794.936 USD | 3.361 USD | 478.953 USD |
| 2032-08 | 800.051 USD | 3.370 USD | 478.953 USD |
| 2032-09 | 805.198 USD | 3.379 USD | 478.953 USD |
| 2032-10 | 810.379 USD | 3.389 USD | 478.953 USD |
| 2032-11 | 815.593 USD | 3.398 USD | 478.953 USD |
| 2032-12 | 820.841 USD | 3.407 USD | 478.953 USD |
| 2033-01 | 826.122 USD | 3.417 USD | 478.953 USD |
| 2033-02 | 831.437 USD | 3.426 USD | 478.953 USD |
| 2033-03 | 836.787 USD | 3.436 USD | 478.953 USD |
| 2033-04 | 842.171 USD | 3.445 USD | 478.953 USD |
| 2033-05 | 847.589 USD | 3.454 USD | 478.953 USD |
| 2033-06 | 853.043 USD | 3.464 USD | 478.953 USD |
| 2033-07 | 858.531 USD | 3.474 USD | 478.953 USD |
| 2033-08 | 864.055 USD | 3.483 USD | 478.953 USD |
| 2033-09 | 869.614 USD | 3.493 USD | 478.953 USD |
| 2033-10 | 875.209 USD | 3.502 USD | 478.953 USD |
| 2033-11 | 880.840 USD | 3.512 USD | 478.953 USD |
| 2033-12 | 886.508 USD | 3.521 USD | 478.953 USD |
| 2034-01 | 892.212 USD | 3.531 USD | 478.953 USD |
| 2034-02 | 897.952 USD | 3.541 USD | 478.953 USD |
| 2034-03 | 903.730 USD | 3.551 USD | 478.953 USD |
| 2034-04 | 909.544 USD | 3.560 USD | 478.953 USD |
| 2034-05 | 915.396 USD | 3.570 USD | 478.953 USD |
| 2034-06 | 921.286 USD | 3.580 USD | 478.953 USD |
| 2034-07 | 927.214 USD | 3.590 USD | 478.953 USD |
| 2034-08 | 933.179 USD | 3.599 USD | 478.953 USD |
| 2034-09 | 939.183 USD | 3.609 USD | 478.953 USD |
| 2034-10 | 945.226 USD | 3.619 USD | 478.953 USD |
| 2034-11 | 951.308 USD | 3.629 USD | 478.953 USD |
| 2034-12 | 957.429 USD | 3.639 USD | 478.953 USD |
| 2035-01 | 963.589 USD | 3.649 USD | 478.953 USD |
| 2035-02 | 969.788 USD | 3.659 USD | 478.953 USD |
| 2035-03 | 976.028 USD | 3.669 USD | 478.953 USD |
| 2035-04 | 982.308 USD | 3.679 USD | 478.953 USD |
| 2035-05 | 988.628 USD | 3.689 USD | 478.953 USD |
| 2035-06 | 994.989 USD | 3.699 USD | 478.953 USD |
| 2035-07 | 1.001.391 USD | 3.709 USD | 478.953 USD |
| 2035-08 | 1.007.834 USD | 3.719 USD | 478.953 USD |
| 2035-09 | 1.014.318 USD | 3.730 USD | 478.953 USD |
| 2035-10 | 1.020.844 USD | 3.740 USD | 478.953 USD |
| 2035-11 | 1.027.413 USD | 3.750 USD | 478.953 USD |
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 478.953 USD | 0 USD | 100.580 USD |
| 2026 | 517.269 USD | 0 USD | 205.949 USD |
| 2027 | 558.650 USD | 2.797 USD | 287.371 USD |
| 2028 | 603.342 USD | 35.254 USD | 344.846 USD |
| 2029 | 651.610 USD | 36.456 USD | 402.320 USD |
| 2030 | 703.739 USD | 37.690 USD | 459.794 USD |
| 2031 | 760.038 USD | 38.966 USD | 478.953 USD |
| 2032 | 820.841 USD | 40.276 USD | 478.953 USD |
| 2033 | 886.508 USD | 41.627 USD | 478.953 USD |
| 2034 | 957.429 USD | 43.018 USD | 478.953 USD |