logo-img

Payment Plan:

The amount to be paid at the time of the contract.

Percent: 1.00 % after 1 month

Percent: 1.00 % after 2 month

Percent: 1.00 % after 3 month

Percent: 1.00 % after 4 month

Percent: 4.00 % after 5 month

Percent: 1.00 % after 6 month

Percent: 1.00 % after 7 month

Percent: 4.00 % after 8 month

Percent: 1.00 % after 9 month

Percent: 1.00 % after 10 month

Percent: 4.00 % after 11 month

Percent: 1.00 % after 12 month

Percent: 1.00 % after 13 month

Percent: 4.00 % after 14 month

Percent: 1.00 % after 15 month

Percent: 1.00 % after 16 month

Percent: 4.00 % after 17 month

Percent: 1.00 % after 18 month

Percent: 1.00 % after 19 month

Percent: 3.00 % after 20 month

Percent: 3.00 % after 23 month

The amount to be paid at the time of the handover.

Percent: 0.75 % after 1 month

Percent: 0.75 % after 2 month

Percent: 0.75 % after 3 month

Percent: 0.75 % after 4 month

Percent: 0.75 % after 6 month

Percent: 0.75 % after 7 month

Percent: 0.75 % after 8 month

Percent: 0.75 % after 9 month

Percent: 0.75 % after 10 month

Percent: 0.75 % after 11 month

Percent: 0.75 % after 12 month

Percent: 0.75 % after 13 month

Percent: 0.75 % after 14 month

Percent: 0.75 % after 15 month

Percent: 0.75 % after 16 month

Percent: 0.75 % after 17 month

Percent: 0.75 % after 17 month

Percent: 0.75 % after 19 month

Percent: 0.75 % after 20 month

Percent: 0.75 % after 21 month

Percent: 0.75 % after 22 month

Percent: 0.75 % after 23 month

Percent: 0.75 % after 24 month

Percent: 0.75 % after 25 month

Percent: 0.75 % after 26 month

Percent: 0.75 % after 27 month

Percent: 0.75 % after 28 month

Percent: 0.75 % after 29 month

Percent: 0.75 % after 29 month

Percent: 0.75 % after 31 month

Percent: 0.75 % after 32 month

Percent: 0.75 % after 33 month

Percent: 0.75 % after 34 month

Percent: 0.75 % after 35 month

Percent: 0.75 % after 36 month

Percent: 0.75 % after 37 month

Percent: 0.75 % after 38 month

Percent: 0.75 % after 39 month

Percent: 0.75 % after 40 month

Percent: 0.75 % after 41 month


Calculated discounts:

Purchase Details for Aqua Dimore - Post-Handover Payment Plan with PDC - Two Bedroom

*Based on predicted numbers!

AED


USD

Monthly ROI
Month (Y-m) Property Value Cash Income Investment
2025-12 2.097.000 AED 0 AED 440.370 AED
2026-01 2.110.492 AED 0 AED 461.340 AED
2026-02 2.124.071 AED 0 AED 482.310 AED
2026-03 2.137.737 AED 0 AED 503.280 AED
2026-04 2.151.491 AED 0 AED 587.160 AED
2026-05 2.165.334 AED 0 AED 608.130 AED
2026-06 2.179.266 AED 0 AED 629.100 AED
2026-07 2.193.287 AED 0 AED 712.980 AED
2026-08 2.207.399 AED 0 AED 733.950 AED
2026-09 2.221.601 AED 0 AED 754.920 AED
2026-10 2.235.895 AED 0 AED 838.800 AED
2026-11 2.250.281 AED 0 AED 859.770 AED
2026-12 2.264.760 AED 0 AED 880.740 AED
2027-01 2.279.331 AED 0 AED 964.620 AED
2027-02 2.293.996 AED 0 AED 985.590 AED
2027-03 2.308.756 AED 0 AED 1.006.560 AED
2027-04 2.323.611 AED 0 AED 1.090.440 AED
2027-05 2.338.561 AED 0 AED 1.111.410 AED
2027-06 2.353.607 AED 0 AED 1.132.380 AED
2027-07 2.368.750 AED 0 AED 1.195.290 AED
2027-08 2.383.991 AED 0 AED 1.195.290 AED
2027-09 2.399.330 AED 12.428 AED 1.420.717 AED
2027-10 2.414.767 AED 12.428 AED 1.499.355 AED
2027-11 2.430.304 AED 12.428 AED 1.515.082 AED
2027-12 2.445.940 AED 12.428 AED 1.530.810 AED
2028-01 2.461.678 AED 12.848 AED 1.530.810 AED
2028-02 2.477.516 AED 12.883 AED 1.530.810 AED
2028-03 2.493.456 AED 12.919 AED 1.562.265 AED
2028-04 2.509.499 AED 12.954 AED 1.577.992 AED
2028-05 2.525.646 AED 12.990 AED 1.593.720 AED
2028-06 2.541.896 AED 13.026 AED 1.609.447 AED
2028-07 2.558.250 AED 13.062 AED 1.625.175 AED
2028-08 2.574.710 AED 13.098 AED 1.640.902 AED
2028-09 2.591.276 AED 13.134 AED 1.656.630 AED
2028-10 2.607.948 AED 13.170 AED 1.672.357 AED
2028-11 2.624.728 AED 13.207 AED 1.688.085 AED
2028-12 2.641.616 AED 13.243 AED 1.703.812 AED
2029-01 2.658.612 AED 13.280 AED 1.735.267 AED
2029-02 2.675.717 AED 13.316 AED 1.735.267 AED
2029-03 2.692.933 AED 13.353 AED 1.750.995 AED
2029-04 2.710.259 AED 13.390 AED 1.766.722 AED
2029-05 2.727.697 AED 13.426 AED 1.782.450 AED
2029-06 2.745.247 AED 13.463 AED 1.798.177 AED
2029-07 2.762.910 AED 13.500 AED 1.813.905 AED
2029-08 2.780.687 AED 13.538 AED 1.829.632 AED
2029-09 2.798.578 AED 13.575 AED 1.845.360 AED
2029-10 2.816.584 AED 13.612 AED 1.861.087 AED
2029-11 2.834.706 AED 13.650 AED 1.876.815 AED
2029-12 2.852.945 AED 13.687 AED 1.892.542 AED
2030-01 2.871.301 AED 13.725 AED 1.923.997 AED
2030-02 2.889.775 AED 13.762 AED 1.923.997 AED
2030-03 2.908.368 AED 13.800 AED 1.939.725 AED
2030-04 2.927.080 AED 13.838 AED 1.955.452 AED
2030-05 2.945.913 AED 13.876 AED 1.971.180 AED
2030-06 2.964.867 AED 13.914 AED 1.986.907 AED
2030-07 2.983.943 AED 13.952 AED 2.002.635 AED
2030-08 3.003.142 AED 13.990 AED 2.018.362 AED
2030-09 3.022.464 AED 14.029 AED 2.034.090 AED
2030-10 3.041.911 AED 14.067 AED 2.049.817 AED
2030-11 3.061.483 AED 14.106 AED 2.065.545 AED
2030-12 3.081.180 AED 14.144 AED 2.081.272 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 440.370 AED
2026 2.264.760 AED 0 AED 880.740 AED
2027 2.445.940 AED 49.712 AED 1.530.810 AED
2028 2.641.616 AED 156.534 AED 1.703.812 AED
2029 2.852.945 AED 161.790 AED 1.892.542 AED
2030 3.081.180 AED 167.203 AED 2.081.272 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 118.899 USD
2026-01 569.832 USD 0 USD 124.561 USD
2026-02 573.499 USD 0 USD 130.223 USD
2026-03 577.188 USD 0 USD 135.885 USD
2026-04 580.902 USD 0 USD 158.533 USD
2026-05 584.640 USD 0 USD 164.195 USD
2026-06 588.401 USD 0 USD 169.857 USD
2026-07 592.187 USD 0 USD 192.504 USD
2026-08 595.997 USD 0 USD 198.166 USD
2026-09 599.832 USD 0 USD 203.828 USD
2026-10 603.691 USD 0 USD 226.476 USD
2026-11 607.575 USD 0 USD 232.137 USD
2026-12 611.485 USD 0 USD 237.799 USD
2027-01 615.419 USD 0 USD 260.447 USD
2027-02 619.378 USD 0 USD 266.109 USD
2027-03 623.364 USD 0 USD 271.771 USD
2027-04 627.374 USD 0 USD 294.418 USD
2027-05 631.411 USD 0 USD 300.080 USD
2027-06 635.473 USD 0 USD 305.742 USD
2027-07 639.562 USD 0 USD 322.728 USD
2027-08 643.677 USD 0 USD 322.728 USD
2027-09 647.819 USD 3.355 USD 383.593 USD
2027-10 651.987 USD 3.355 USD 404.825 USD
2027-11 656.182 USD 3.355 USD 409.072 USD
2027-12 660.403 USD 3.355 USD 413.318 USD
2028-01 664.653 USD 3.468 USD 413.318 USD
2028-02 668.929 USD 3.478 USD 413.318 USD
2028-03 673.233 USD 3.488 USD 421.811 USD
2028-04 677.564 USD 3.497 USD 426.057 USD
2028-05 681.924 USD 3.507 USD 430.304 USD
2028-06 686.311 USD 3.517 USD 434.550 USD
2028-07 690.727 USD 3.526 USD 438.797 USD
2028-08 695.171 USD 3.536 USD 443.043 USD
2028-09 699.644 USD 3.546 USD 447.290 USD
2028-10 704.145 USD 3.555 USD 451.536 USD
2028-11 708.676 USD 3.565 USD 455.782 USD
2028-12 713.236 USD 3.575 USD 460.029 USD
2029-01 717.825 USD 3.585 USD 468.522 USD
2029-02 722.443 USD 3.595 USD 468.522 USD
2029-03 727.091 USD 3.605 USD 472.768 USD
2029-04 731.769 USD 3.615 USD 477.014 USD
2029-05 736.478 USD 3.625 USD 481.261 USD
2029-06 741.216 USD 3.635 USD 485.507 USD
2029-07 745.985 USD 3.645 USD 489.754 USD
2029-08 750.785 USD 3.655 USD 494.000 USD
2029-09 755.616 USD 3.665 USD 498.247 USD
2029-10 760.477 USD 3.675 USD 502.493 USD
2029-11 765.370 USD 3.685 USD 506.740 USD
2029-12 770.295 USD 3.695 USD 510.986 USD
2030-01 775.251 USD 3.705 USD 519.479 USD
2030-02 780.239 USD 3.715 USD 519.479 USD
2030-03 785.259 USD 3.726 USD 523.725 USD
2030-04 790.311 USD 3.736 USD 527.972 USD
2030-05 795.396 USD 3.746 USD 532.218 USD
2030-06 800.514 USD 3.756 USD 536.464 USD
2030-07 805.664 USD 3.767 USD 540.711 USD
2030-08 810.848 USD 3.777 USD 544.957 USD
2030-09 816.065 USD 3.787 USD 549.204 USD
2030-10 821.315 USD 3.798 USD 553.450 USD
2030-11 826.600 USD 3.808 USD 557.697 USD
2030-12 831.918 USD 3.818 USD 561.943 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 118.899 USD
2026 611.485 USD 0 USD 237.799 USD
2027 660.403 USD 13.420 USD 413.318 USD
2028 713.236 USD 42.258 USD 460.029 USD
2029 770.295 USD 43.680 USD 510.986 USD
2030 831.918 USD 45.139 USD 561.943 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
logo-img

Prioritize what really counts - invest in real estate driven by data!

Crafted for investors, inspired by the latest insights from top developers.

Contact Form

Direct contact to us

Dubai Property Calculator

info@dubaipropertycalculator.com

+971 58 564 9197 (Phone/WhatsApp)

Ready to turn your real estate goals into reality? Let’s talk!

No question is too small - the right answers can lead to big opportunities.

Contact us now and take the first step toward a smarter, more rewarding investment.