Calculate investment numbers:
Payment Plan:
The amount to be paid at the time of the contract.
Percent: 4.00 % after 3 month
Percent: 4.00 % after 6 month
Percent: 4.00 % after 9 month
Percent: 4.00 % after 12 month
Percent: 4.00 % after 15 month
Percent: 4.00 % after 18 month
Percent: 2.00 % after 21 month
Percent: 2.00 % after 24 month
Percent: 2.00 % after 27 month
The amount to be paid at the time of the handover.
Calculated discounts:
Purchase Details for Aqua Dimore - 50-50 - Two Bedroom
AED
USD
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 2.097.000 AED | 0 AED | 419.400 AED |
| 2026-01 | 2.110.492 AED | 0 AED | 419.400 AED |
| 2026-02 | 2.124.071 AED | 0 AED | 503.280 AED |
| 2026-03 | 2.137.737 AED | 0 AED | 503.280 AED |
| 2026-04 | 2.151.491 AED | 0 AED | 503.280 AED |
| 2026-05 | 2.165.334 AED | 0 AED | 587.160 AED |
| 2026-06 | 2.179.266 AED | 0 AED | 587.160 AED |
| 2026-07 | 2.193.287 AED | 0 AED | 587.160 AED |
| 2026-08 | 2.207.399 AED | 0 AED | 671.040 AED |
| 2026-09 | 2.221.601 AED | 0 AED | 671.040 AED |
| 2026-10 | 2.235.895 AED | 0 AED | 671.040 AED |
| 2026-11 | 2.250.281 AED | 0 AED | 754.920 AED |
| 2026-12 | 2.264.760 AED | 0 AED | 754.920 AED |
| 2027-01 | 2.279.331 AED | 0 AED | 754.920 AED |
| 2027-02 | 2.293.996 AED | 0 AED | 838.800 AED |
| 2027-03 | 2.308.756 AED | 0 AED | 838.800 AED |
| 2027-04 | 2.323.611 AED | 0 AED | 838.800 AED |
| 2027-05 | 2.338.561 AED | 0 AED | 922.680 AED |
| 2027-06 | 2.353.607 AED | 0 AED | 922.680 AED |
| 2027-07 | 2.368.750 AED | 0 AED | 922.680 AED |
| 2027-08 | 2.383.991 AED | 0 AED | 964.620 AED |
| 2027-09 | 2.399.330 AED | 12.428 AED | 2.013.120 AED |
| 2027-10 | 2.414.767 AED | 12.428 AED | 2.013.120 AED |
| 2027-11 | 2.430.304 AED | 12.428 AED | 2.055.060 AED |
| 2027-12 | 2.445.940 AED | 12.428 AED | 2.055.060 AED |
| 2028-01 | 2.461.678 AED | 12.848 AED | 2.055.060 AED |
| 2028-02 | 2.477.516 AED | 12.883 AED | 2.097.000 AED |
| 2028-03 | 2.493.456 AED | 12.919 AED | 2.097.000 AED |
| 2028-04 | 2.509.499 AED | 12.954 AED | 2.097.000 AED |
| 2028-05 | 2.525.646 AED | 12.990 AED | 2.097.000 AED |
| 2028-06 | 2.541.896 AED | 13.026 AED | 2.097.000 AED |
| 2028-07 | 2.558.250 AED | 13.062 AED | 2.097.000 AED |
| 2028-08 | 2.574.710 AED | 13.098 AED | 2.097.000 AED |
| 2028-09 | 2.591.276 AED | 13.134 AED | 2.097.000 AED |
| 2028-10 | 2.607.948 AED | 13.170 AED | 2.097.000 AED |
| 2028-11 | 2.624.728 AED | 13.207 AED | 2.097.000 AED |
| 2028-12 | 2.641.616 AED | 13.243 AED | 2.097.000 AED |
| 2029-01 | 2.658.612 AED | 13.280 AED | 2.097.000 AED |
| 2029-02 | 2.675.717 AED | 13.316 AED | 2.097.000 AED |
| 2029-03 | 2.692.933 AED | 13.353 AED | 2.097.000 AED |
| 2029-04 | 2.710.259 AED | 13.390 AED | 2.097.000 AED |
| 2029-05 | 2.727.697 AED | 13.426 AED | 2.097.000 AED |
| 2029-06 | 2.745.247 AED | 13.463 AED | 2.097.000 AED |
| 2029-07 | 2.762.910 AED | 13.500 AED | 2.097.000 AED |
| 2029-08 | 2.780.687 AED | 13.538 AED | 2.097.000 AED |
| 2029-09 | 2.798.578 AED | 13.575 AED | 2.097.000 AED |
| 2029-10 | 2.816.584 AED | 13.612 AED | 2.097.000 AED |
| 2029-11 | 2.834.706 AED | 13.650 AED | 2.097.000 AED |
| 2029-12 | 2.852.945 AED | 13.687 AED | 2.097.000 AED |
| 2030-01 | 2.871.301 AED | 13.725 AED | 2.097.000 AED |
| 2030-02 | 2.889.775 AED | 13.762 AED | 2.097.000 AED |
| 2030-03 | 2.908.368 AED | 13.800 AED | 2.097.000 AED |
| 2030-04 | 2.927.080 AED | 13.838 AED | 2.097.000 AED |
| 2030-05 | 2.945.913 AED | 13.876 AED | 2.097.000 AED |
| 2030-06 | 2.964.867 AED | 13.914 AED | 2.097.000 AED |
| 2030-07 | 2.983.943 AED | 13.952 AED | 2.097.000 AED |
| 2030-08 | 3.003.142 AED | 13.990 AED | 2.097.000 AED |
| 2030-09 | 3.022.464 AED | 14.029 AED | 2.097.000 AED |
| 2030-10 | 3.041.911 AED | 14.067 AED | 2.097.000 AED |
| 2030-11 | 3.061.483 AED | 14.106 AED | 2.097.000 AED |
| 2030-12 | 3.081.180 AED | 14.144 AED | 2.097.000 AED |
| 2031-01 | 3.101.005 AED | 14.183 AED | 2.097.000 AED |
| 2031-02 | 3.120.957 AED | 14.222 AED | 2.097.000 AED |
| 2031-03 | 3.141.037 AED | 14.261 AED | 2.097.000 AED |
| 2031-04 | 3.161.247 AED | 14.300 AED | 2.097.000 AED |
| 2031-05 | 3.181.586 AED | 14.339 AED | 2.097.000 AED |
| 2031-06 | 3.202.057 AED | 14.378 AED | 2.097.000 AED |
| 2031-07 | 3.222.659 AED | 14.417 AED | 2.097.000 AED |
| 2031-08 | 3.243.394 AED | 14.457 AED | 2.097.000 AED |
| 2031-09 | 3.264.262 AED | 14.496 AED | 2.097.000 AED |
| 2031-10 | 3.285.264 AED | 14.536 AED | 2.097.000 AED |
| 2031-11 | 3.306.401 AED | 14.575 AED | 2.097.000 AED |
| 2031-12 | 3.327.675 AED | 14.615 AED | 2.097.000 AED |
| 2032-01 | 3.349.085 AED | 14.655 AED | 2.097.000 AED |
| 2032-02 | 3.370.633 AED | 14.695 AED | 2.097.000 AED |
| 2032-03 | 3.392.320 AED | 14.735 AED | 2.097.000 AED |
| 2032-04 | 3.414.146 AED | 14.775 AED | 2.097.000 AED |
| 2032-05 | 3.436.113 AED | 14.815 AED | 2.097.000 AED |
| 2032-06 | 3.458.221 AED | 14.856 AED | 2.097.000 AED |
| 2032-07 | 3.480.472 AED | 14.896 AED | 2.097.000 AED |
| 2032-08 | 3.502.865 AED | 14.937 AED | 2.097.000 AED |
| 2032-09 | 3.525.403 AED | 14.977 AED | 2.097.000 AED |
| 2032-10 | 3.548.085 AED | 15.018 AED | 2.097.000 AED |
| 2032-11 | 3.570.914 AED | 15.059 AED | 2.097.000 AED |
| 2032-12 | 3.593.889 AED | 15.100 AED | 2.097.000 AED |
| 2033-01 | 3.617.012 AED | 15.141 AED | 2.097.000 AED |
| 2033-02 | 3.640.284 AED | 15.182 AED | 2.097.000 AED |
| 2033-03 | 3.663.706 AED | 15.224 AED | 2.097.000 AED |
| 2033-04 | 3.687.278 AED | 15.265 AED | 2.097.000 AED |
| 2033-05 | 3.711.002 AED | 15.306 AED | 2.097.000 AED |
| 2033-06 | 3.734.879 AED | 15.348 AED | 2.097.000 AED |
| 2033-07 | 3.758.909 AED | 15.390 AED | 2.097.000 AED |
| 2033-08 | 3.783.094 AED | 15.431 AED | 2.097.000 AED |
| 2033-09 | 3.807.435 AED | 15.473 AED | 2.097.000 AED |
| 2033-10 | 3.831.932 AED | 15.515 AED | 2.097.000 AED |
| 2033-11 | 3.856.587 AED | 15.557 AED | 2.097.000 AED |
| 2033-12 | 3.881.400 AED | 15.600 AED | 2.097.000 AED |
| 2034-01 | 3.906.373 AED | 15.642 AED | 2.097.000 AED |
| 2034-02 | 3.931.507 AED | 15.684 AED | 2.097.000 AED |
| 2034-03 | 3.956.802 AED | 15.727 AED | 2.097.000 AED |
| 2034-04 | 3.982.261 AED | 15.769 AED | 2.097.000 AED |
| 2034-05 | 4.007.883 AED | 15.812 AED | 2.097.000 AED |
| 2034-06 | 4.033.669 AED | 15.855 AED | 2.097.000 AED |
| 2034-07 | 4.059.622 AED | 15.898 AED | 2.097.000 AED |
| 2034-08 | 4.085.742 AED | 15.941 AED | 2.097.000 AED |
| 2034-09 | 4.112.030 AED | 15.984 AED | 2.097.000 AED |
| 2034-10 | 4.138.487 AED | 16.027 AED | 2.097.000 AED |
| 2034-11 | 4.165.114 AED | 16.071 AED | 2.097.000 AED |
| 2034-12 | 4.191.912 AED | 16.114 AED | 2.097.000 AED |
| 2035-01 | 4.218.883 AED | 16.158 AED | 2.097.000 AED |
| 2035-02 | 4.246.028 AED | 16.201 AED | 2.097.000 AED |
| 2035-03 | 4.273.347 AED | 16.245 AED | 2.097.000 AED |
| 2035-04 | 4.300.841 AED | 16.289 AED | 2.097.000 AED |
| 2035-05 | 4.328.513 AED | 16.333 AED | 2.097.000 AED |
| 2035-06 | 4.356.363 AED | 16.377 AED | 2.097.000 AED |
| 2035-07 | 4.384.392 AED | 16.421 AED | 2.097.000 AED |
| 2035-08 | 4.412.601 AED | 16.466 AED | 2.097.000 AED |
| 2035-09 | 4.440.992 AED | 16.510 AED | 2.097.000 AED |
| 2035-10 | 4.469.566 AED | 16.555 AED | 2.097.000 AED |
| 2035-11 | 4.498.323 AED | 16.599 AED | 2.097.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 2.097.000 AED | 0 AED | 419.400 AED |
| 2026 | 2.264.760 AED | 0 AED | 754.920 AED |
| 2027 | 2.445.940 AED | 49.712 AED | 2.055.060 AED |
| 2028 | 2.641.616 AED | 156.534 AED | 2.097.000 AED |
| 2029 | 2.852.945 AED | 161.790 AED | 2.097.000 AED |
| 2030 | 3.081.180 AED | 167.203 AED | 2.097.000 AED |
| 2031 | 3.327.675 AED | 172.779 AED | 2.097.000 AED |
| 2032 | 3.593.889 AED | 178.518 AED | 2.097.000 AED |
| 2033 | 3.881.400 AED | 184.432 AED | 2.097.000 AED |
| 2034 | 4.191.912 AED | 190.524 AED | 2.097.000 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 566.190 USD | 0 USD | 113.238 USD |
| 2026-01 | 569.832 USD | 0 USD | 113.238 USD |
| 2026-02 | 573.499 USD | 0 USD | 135.885 USD |
| 2026-03 | 577.188 USD | 0 USD | 135.885 USD |
| 2026-04 | 580.902 USD | 0 USD | 135.885 USD |
| 2026-05 | 584.640 USD | 0 USD | 158.533 USD |
| 2026-06 | 588.401 USD | 0 USD | 158.533 USD |
| 2026-07 | 592.187 USD | 0 USD | 158.533 USD |
| 2026-08 | 595.997 USD | 0 USD | 181.180 USD |
| 2026-09 | 599.832 USD | 0 USD | 181.180 USD |
| 2026-10 | 603.691 USD | 0 USD | 181.180 USD |
| 2026-11 | 607.575 USD | 0 USD | 203.828 USD |
| 2026-12 | 611.485 USD | 0 USD | 203.828 USD |
| 2027-01 | 615.419 USD | 0 USD | 203.828 USD |
| 2027-02 | 619.378 USD | 0 USD | 226.476 USD |
| 2027-03 | 623.364 USD | 0 USD | 226.476 USD |
| 2027-04 | 627.374 USD | 0 USD | 226.476 USD |
| 2027-05 | 631.411 USD | 0 USD | 249.123 USD |
| 2027-06 | 635.473 USD | 0 USD | 249.123 USD |
| 2027-07 | 639.562 USD | 0 USD | 249.123 USD |
| 2027-08 | 643.677 USD | 0 USD | 260.447 USD |
| 2027-09 | 647.819 USD | 3.355 USD | 543.542 USD |
| 2027-10 | 651.987 USD | 3.355 USD | 543.542 USD |
| 2027-11 | 656.182 USD | 3.355 USD | 554.866 USD |
| 2027-12 | 660.403 USD | 3.355 USD | 554.866 USD |
| 2028-01 | 664.653 USD | 3.468 USD | 554.866 USD |
| 2028-02 | 668.929 USD | 3.478 USD | 566.190 USD |
| 2028-03 | 673.233 USD | 3.488 USD | 566.190 USD |
| 2028-04 | 677.564 USD | 3.497 USD | 566.190 USD |
| 2028-05 | 681.924 USD | 3.507 USD | 566.190 USD |
| 2028-06 | 686.311 USD | 3.517 USD | 566.190 USD |
| 2028-07 | 690.727 USD | 3.526 USD | 566.190 USD |
| 2028-08 | 695.171 USD | 3.536 USD | 566.190 USD |
| 2028-09 | 699.644 USD | 3.546 USD | 566.190 USD |
| 2028-10 | 704.145 USD | 3.555 USD | 566.190 USD |
| 2028-11 | 708.676 USD | 3.565 USD | 566.190 USD |
| 2028-12 | 713.236 USD | 3.575 USD | 566.190 USD |
| 2029-01 | 717.825 USD | 3.585 USD | 566.190 USD |
| 2029-02 | 722.443 USD | 3.595 USD | 566.190 USD |
| 2029-03 | 727.091 USD | 3.605 USD | 566.190 USD |
| 2029-04 | 731.769 USD | 3.615 USD | 566.190 USD |
| 2029-05 | 736.478 USD | 3.625 USD | 566.190 USD |
| 2029-06 | 741.216 USD | 3.635 USD | 566.190 USD |
| 2029-07 | 745.985 USD | 3.645 USD | 566.190 USD |
| 2029-08 | 750.785 USD | 3.655 USD | 566.190 USD |
| 2029-09 | 755.616 USD | 3.665 USD | 566.190 USD |
| 2029-10 | 760.477 USD | 3.675 USD | 566.190 USD |
| 2029-11 | 765.370 USD | 3.685 USD | 566.190 USD |
| 2029-12 | 770.295 USD | 3.695 USD | 566.190 USD |
| 2030-01 | 775.251 USD | 3.705 USD | 566.190 USD |
| 2030-02 | 780.239 USD | 3.715 USD | 566.190 USD |
| 2030-03 | 785.259 USD | 3.726 USD | 566.190 USD |
| 2030-04 | 790.311 USD | 3.736 USD | 566.190 USD |
| 2030-05 | 795.396 USD | 3.746 USD | 566.190 USD |
| 2030-06 | 800.514 USD | 3.756 USD | 566.190 USD |
| 2030-07 | 805.664 USD | 3.767 USD | 566.190 USD |
| 2030-08 | 810.848 USD | 3.777 USD | 566.190 USD |
| 2030-09 | 816.065 USD | 3.787 USD | 566.190 USD |
| 2030-10 | 821.315 USD | 3.798 USD | 566.190 USD |
| 2030-11 | 826.600 USD | 3.808 USD | 566.190 USD |
| 2030-12 | 831.918 USD | 3.818 USD | 566.190 USD |
| 2031-01 | 837.271 USD | 3.829 USD | 566.190 USD |
| 2031-02 | 842.658 USD | 3.839 USD | 566.190 USD |
| 2031-03 | 848.079 USD | 3.850 USD | 566.190 USD |
| 2031-04 | 853.536 USD | 3.861 USD | 566.190 USD |
| 2031-05 | 859.028 USD | 3.871 USD | 566.190 USD |
| 2031-06 | 864.555 USD | 3.882 USD | 566.190 USD |
| 2031-07 | 870.117 USD | 3.892 USD | 566.190 USD |
| 2031-08 | 875.716 USD | 3.903 USD | 566.190 USD |
| 2031-09 | 881.350 USD | 3.913 USD | 566.190 USD |
| 2031-10 | 887.021 USD | 3.924 USD | 566.190 USD |
| 2031-11 | 892.728 USD | 3.935 USD | 566.190 USD |
| 2031-12 | 898.472 USD | 3.946 USD | 566.190 USD |
| 2032-01 | 904.252 USD | 3.956 USD | 566.190 USD |
| 2032-02 | 910.070 USD | 3.967 USD | 566.190 USD |
| 2032-03 | 915.926 USD | 3.978 USD | 566.190 USD |
| 2032-04 | 921.819 USD | 3.989 USD | 566.190 USD |
| 2032-05 | 927.750 USD | 4.000 USD | 566.190 USD |
| 2032-06 | 933.719 USD | 4.011 USD | 566.190 USD |
| 2032-07 | 939.727 USD | 4.021 USD | 566.190 USD |
| 2032-08 | 945.773 USD | 4.032 USD | 566.190 USD |
| 2032-09 | 951.858 USD | 4.043 USD | 566.190 USD |
| 2032-10 | 957.982 USD | 4.054 USD | 566.190 USD |
| 2032-11 | 964.146 USD | 4.065 USD | 566.190 USD |
| 2032-12 | 970.350 USD | 4.077 USD | 566.190 USD |
| 2033-01 | 976.593 USD | 4.088 USD | 566.190 USD |
| 2033-02 | 982.876 USD | 4.099 USD | 566.190 USD |
| 2033-03 | 989.200 USD | 4.110 USD | 566.190 USD |
| 2033-04 | 995.565 USD | 4.121 USD | 566.190 USD |
| 2033-05 | 1.001.970 USD | 4.132 USD | 566.190 USD |
| 2033-06 | 1.008.417 USD | 4.143 USD | 566.190 USD |
| 2033-07 | 1.014.905 USD | 4.155 USD | 566.190 USD |
| 2033-08 | 1.021.435 USD | 4.166 USD | 566.190 USD |
| 2033-09 | 1.028.007 USD | 4.177 USD | 566.190 USD |
| 2033-10 | 1.034.621 USD | 4.189 USD | 566.190 USD |
| 2033-11 | 1.041.278 USD | 4.200 USD | 566.190 USD |
| 2033-12 | 1.047.978 USD | 4.212 USD | 566.190 USD |
| 2034-01 | 1.054.720 USD | 4.223 USD | 566.190 USD |
| 2034-02 | 1.061.506 USD | 4.234 USD | 566.190 USD |
| 2034-03 | 1.068.336 USD | 4.246 USD | 566.190 USD |
| 2034-04 | 1.075.210 USD | 4.257 USD | 566.190 USD |
| 2034-05 | 1.082.128 USD | 4.269 USD | 566.190 USD |
| 2034-06 | 1.089.090 USD | 4.280 USD | 566.190 USD |
| 2034-07 | 1.096.097 USD | 4.292 USD | 566.190 USD |
| 2034-08 | 1.103.150 USD | 4.304 USD | 566.190 USD |
| 2034-09 | 1.110.248 USD | 4.315 USD | 566.190 USD |
| 2034-10 | 1.117.391 USD | 4.327 USD | 566.190 USD |
| 2034-11 | 1.124.580 USD | 4.339 USD | 566.190 USD |
| 2034-12 | 1.131.816 USD | 4.350 USD | 566.190 USD |
| 2035-01 | 1.139.098 USD | 4.362 USD | 566.190 USD |
| 2035-02 | 1.146.427 USD | 4.374 USD | 566.190 USD |
| 2035-03 | 1.153.803 USD | 4.386 USD | 566.190 USD |
| 2035-04 | 1.161.227 USD | 4.398 USD | 566.190 USD |
| 2035-05 | 1.168.698 USD | 4.409 USD | 566.190 USD |
| 2035-06 | 1.176.218 USD | 4.421 USD | 566.190 USD |
| 2035-07 | 1.183.785 USD | 4.433 USD | 566.190 USD |
| 2035-08 | 1.191.402 USD | 4.445 USD | 566.190 USD |
| 2035-09 | 1.199.067 USD | 4.457 USD | 566.190 USD |
| 2035-10 | 1.206.782 USD | 4.469 USD | 566.190 USD |
| 2035-11 | 1.214.547 USD | 4.481 USD | 566.190 USD |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 566.190 USD | 0 USD | 113.238 USD |
| 2026 | 611.485 USD | 0 USD | 203.828 USD |
| 2027 | 660.403 USD | 13.420 USD | 554.866 USD |
| 2028 | 713.236 USD | 42.258 USD | 566.190 USD |
| 2029 | 770.295 USD | 43.680 USD | 566.190 USD |
| 2030 | 831.918 USD | 45.139 USD | 566.190 USD |
| 2031 | 898.472 USD | 46.645 USD | 566.190 USD |
| 2032 | 970.350 USD | 48.193 USD | 566.190 USD |
| 2033 | 1.047.978 USD | 49.792 USD | 566.190 USD |
| 2034 | 1.131.816 USD | 51.436 USD | 566.190 USD |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.