Calculate investment numbers:
Other: 10 year pp, 0 Service charge
Payment Plan:
The amount to be paid at the time of the contract.
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 1 month
Percent: 1.00 % after 2 month
Percent: 1.00 % after 3 month
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: 1.00 % 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: 1.00 % 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
The amount to be paid at the time of the handover.
Calculated discounts:
Other: 10 year pp, 0 Service charge
Purchase Details for Terra Tower - Studio
AED
USD
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 525.000 AED | 0 AED | 162.750 AED |
| 2026-01 | 528.377 AED | 0 AED | 168.000 AED |
| 2026-02 | 531.777 AED | 0 AED | 173.250 AED |
| 2026-03 | 535.198 AED | 0 AED | 178.500 AED |
| 2026-04 | 538.642 AED | 0 AED | 183.750 AED |
| 2026-05 | 542.108 AED | 0 AED | 189.000 AED |
| 2026-06 | 545.596 AED | 3.062 AED | 246.750 AED |
| 2026-07 | 549.106 AED | 3.062 AED | 252.000 AED |
| 2026-08 | 552.639 AED | 3.062 AED | 257.250 AED |
| 2026-09 | 556.195 AED | 3.062 AED | 262.500 AED |
| 2026-10 | 559.773 AED | 3.062 AED | 267.750 AED |
| 2026-11 | 563.375 AED | 3.062 AED | 273.000 AED |
| 2026-12 | 567.000 AED | 3.062 AED | 278.250 AED |
| 2027-01 | 570.648 AED | 3.167 AED | 283.500 AED |
| 2027-02 | 574.319 AED | 3.176 AED | 288.750 AED |
| 2027-03 | 578.014 AED | 3.185 AED | 294.000 AED |
| 2027-04 | 581.733 AED | 3.194 AED | 299.250 AED |
| 2027-05 | 585.476 AED | 3.203 AED | 304.500 AED |
| 2027-06 | 589.243 AED | 3.212 AED | 309.750 AED |
| 2027-07 | 593.034 AED | 3.221 AED | 315.000 AED |
| 2027-08 | 596.850 AED | 3.230 AED | 320.250 AED |
| 2027-09 | 600.690 AED | 3.239 AED | 325.500 AED |
| 2027-10 | 604.555 AED | 3.248 AED | 330.750 AED |
| 2027-11 | 608.445 AED | 3.257 AED | 336.000 AED |
| 2027-12 | 612.360 AED | 3.266 AED | 341.250 AED |
| 2028-01 | 616.299 AED | 3.275 AED | 346.500 AED |
| 2028-02 | 620.265 AED | 3.284 AED | 351.750 AED |
| 2028-03 | 624.256 AED | 3.293 AED | 357.000 AED |
| 2028-04 | 628.272 AED | 3.303 AED | 362.250 AED |
| 2028-05 | 632.314 AED | 3.312 AED | 367.500 AED |
| 2028-06 | 636.383 AED | 3.321 AED | 372.750 AED |
| 2028-07 | 640.477 AED | 3.330 AED | 378.000 AED |
| 2028-08 | 644.598 AED | 3.340 AED | 383.250 AED |
| 2028-09 | 648.745 AED | 3.349 AED | 388.500 AED |
| 2028-10 | 652.919 AED | 3.358 AED | 393.750 AED |
| 2028-11 | 657.120 AED | 3.368 AED | 399.000 AED |
| 2028-12 | 661.348 AED | 3.377 AED | 404.250 AED |
| 2029-01 | 665.603 AED | 3.387 AED | 409.500 AED |
| 2029-02 | 669.886 AED | 3.396 AED | 414.750 AED |
| 2029-03 | 674.196 AED | 3.405 AED | 420.000 AED |
| 2029-04 | 678.534 AED | 3.415 AED | 425.250 AED |
| 2029-05 | 682.900 AED | 3.424 AED | 430.500 AED |
| 2029-06 | 687.293 AED | 3.434 AED | 435.750 AED |
| 2029-07 | 691.715 AED | 3.443 AED | 441.000 AED |
| 2029-08 | 696.166 AED | 3.453 AED | 446.250 AED |
| 2029-09 | 700.645 AED | 3.463 AED | 451.500 AED |
| 2029-10 | 705.153 AED | 3.472 AED | 456.750 AED |
| 2029-11 | 709.690 AED | 3.482 AED | 462.000 AED |
| 2029-12 | 714.256 AED | 3.492 AED | 467.250 AED |
| 2030-01 | 718.852 AED | 3.501 AED | 472.500 AED |
| 2030-02 | 723.477 AED | 3.511 AED | 477.750 AED |
| 2030-03 | 728.132 AED | 3.521 AED | 483.000 AED |
| 2030-04 | 732.817 AED | 3.530 AED | 488.250 AED |
| 2030-05 | 737.532 AED | 3.540 AED | 493.500 AED |
| 2030-06 | 742.277 AED | 3.550 AED | 498.750 AED |
| 2030-07 | 747.053 AED | 3.560 AED | 504.000 AED |
| 2030-08 | 751.859 AED | 3.570 AED | 509.250 AED |
| 2030-09 | 756.697 AED | 3.580 AED | 514.500 AED |
| 2030-10 | 761.565 AED | 3.590 AED | 519.750 AED |
| 2030-11 | 766.465 AED | 3.600 AED | 525.000 AED |
| 2030-12 | 771.397 AED | 3.609 AED | 525.000 AED |
| 2031-01 | 776.360 AED | 3.619 AED | 525.000 AED |
| 2031-02 | 781.355 AED | 3.629 AED | 525.000 AED |
| 2031-03 | 786.382 AED | 3.639 AED | 525.000 AED |
| 2031-04 | 791.442 AED | 3.650 AED | 525.000 AED |
| 2031-05 | 796.534 AED | 3.660 AED | 525.000 AED |
| 2031-06 | 801.659 AED | 3.670 AED | 525.000 AED |
| 2031-07 | 806.817 AED | 3.680 AED | 525.000 AED |
| 2031-08 | 812.008 AED | 3.690 AED | 525.000 AED |
| 2031-09 | 817.233 AED | 3.700 AED | 525.000 AED |
| 2031-10 | 822.491 AED | 3.710 AED | 525.000 AED |
| 2031-11 | 827.783 AED | 3.721 AED | 525.000 AED |
| 2031-12 | 833.109 AED | 3.731 AED | 525.000 AED |
| 2032-01 | 838.469 AED | 3.741 AED | 525.000 AED |
| 2032-02 | 843.864 AED | 3.751 AED | 525.000 AED |
| 2032-03 | 849.293 AED | 3.762 AED | 525.000 AED |
| 2032-04 | 854.757 AED | 3.772 AED | 525.000 AED |
| 2032-05 | 860.257 AED | 3.783 AED | 525.000 AED |
| 2032-06 | 865.792 AED | 3.793 AED | 525.000 AED |
| 2032-07 | 871.362 AED | 3.803 AED | 525.000 AED |
| 2032-08 | 876.969 AED | 3.814 AED | 525.000 AED |
| 2032-09 | 882.611 AED | 3.824 AED | 525.000 AED |
| 2032-10 | 888.290 AED | 3.835 AED | 525.000 AED |
| 2032-11 | 894.005 AED | 3.845 AED | 525.000 AED |
| 2032-12 | 899.757 AED | 3.856 AED | 525.000 AED |
| 2033-01 | 905.546 AED | 3.867 AED | 525.000 AED |
| 2033-02 | 911.373 AED | 3.877 AED | 525.000 AED |
| 2033-03 | 917.236 AED | 3.888 AED | 525.000 AED |
| 2033-04 | 923.138 AED | 3.898 AED | 525.000 AED |
| 2033-05 | 929.077 AED | 3.909 AED | 525.000 AED |
| 2033-06 | 935.055 AED | 3.920 AED | 525.000 AED |
| 2033-07 | 941.071 AED | 3.931 AED | 525.000 AED |
| 2033-08 | 947.126 AED | 3.941 AED | 525.000 AED |
| 2033-09 | 953.220 AED | 3.952 AED | 525.000 AED |
| 2033-10 | 959.353 AED | 3.963 AED | 525.000 AED |
| 2033-11 | 965.526 AED | 3.974 AED | 525.000 AED |
| 2033-12 | 971.738 AED | 3.985 AED | 525.000 AED |
| 2034-01 | 977.990 AED | 3.996 AED | 525.000 AED |
| 2034-02 | 984.282 AED | 4.007 AED | 525.000 AED |
| 2034-03 | 990.615 AED | 4.018 AED | 525.000 AED |
| 2034-04 | 996.989 AED | 4.029 AED | 525.000 AED |
| 2034-05 | 1.003.404 AED | 4.040 AED | 525.000 AED |
| 2034-06 | 1.009.860 AED | 4.051 AED | 525.000 AED |
| 2034-07 | 1.016.357 AED | 4.062 AED | 525.000 AED |
| 2034-08 | 1.022.896 AED | 4.073 AED | 525.000 AED |
| 2034-09 | 1.029.478 AED | 4.084 AED | 525.000 AED |
| 2034-10 | 1.036.101 AED | 4.095 AED | 525.000 AED |
| 2034-11 | 1.042.768 AED | 4.106 AED | 525.000 AED |
| 2034-12 | 1.049.477 AED | 4.117 AED | 525.000 AED |
| 2035-01 | 1.056.229 AED | 4.129 AED | 525.000 AED |
| 2035-02 | 1.063.025 AED | 4.140 AED | 525.000 AED |
| 2035-03 | 1.069.865 AED | 4.151 AED | 525.000 AED |
| 2035-04 | 1.076.748 AED | 4.163 AED | 525.000 AED |
| 2035-05 | 1.083.676 AED | 4.174 AED | 525.000 AED |
| 2035-06 | 1.090.648 AED | 4.185 AED | 525.000 AED |
| 2035-07 | 1.097.666 AED | 4.197 AED | 525.000 AED |
| 2035-08 | 1.104.728 AED | 4.208 AED | 525.000 AED |
| 2035-09 | 1.111.836 AED | 4.220 AED | 525.000 AED |
| 2035-10 | 1.118.990 AED | 4.231 AED | 525.000 AED |
| 2035-11 | 1.126.189 AED | 4.243 AED | 525.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 525.000 AED | 0 AED | 162.750 AED |
| 2026 | 567.000 AED | 21.434 AED | 278.250 AED |
| 2027 | 612.360 AED | 38.598 AED | 341.250 AED |
| 2028 | 661.348 AED | 39.910 AED | 404.250 AED |
| 2029 | 714.256 AED | 41.266 AED | 467.250 AED |
| 2030 | 771.397 AED | 42.662 AED | 525.000 AED |
| 2031 | 833.109 AED | 44.099 AED | 525.000 AED |
| 2032 | 899.757 AED | 45.579 AED | 525.000 AED |
| 2033 | 971.738 AED | 47.105 AED | 525.000 AED |
| 2034 | 1.049.477 AED | 48.678 AED | 525.000 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 141.750 USD | 0 USD | 43.942 USD |
| 2026-01 | 142.661 USD | 0 USD | 45.360 USD |
| 2026-02 | 143.579 USD | 0 USD | 46.777 USD |
| 2026-03 | 144.503 USD | 0 USD | 48.195 USD |
| 2026-04 | 145.433 USD | 0 USD | 49.612 USD |
| 2026-05 | 146.369 USD | 0 USD | 51.030 USD |
| 2026-06 | 147.310 USD | 826 USD | 66.622 USD |
| 2026-07 | 148.258 USD | 826 USD | 68.040 USD |
| 2026-08 | 149.212 USD | 826 USD | 69.457 USD |
| 2026-09 | 150.172 USD | 826 USD | 70.875 USD |
| 2026-10 | 151.138 USD | 826 USD | 72.292 USD |
| 2026-11 | 152.111 USD | 826 USD | 73.710 USD |
| 2026-12 | 153.090 USD | 826 USD | 75.127 USD |
| 2027-01 | 154.074 USD | 855 USD | 76.545 USD |
| 2027-02 | 155.066 USD | 857 USD | 77.962 USD |
| 2027-03 | 156.063 USD | 859 USD | 79.380 USD |
| 2027-04 | 157.067 USD | 862 USD | 80.797 USD |
| 2027-05 | 158.078 USD | 864 USD | 82.215 USD |
| 2027-06 | 159.095 USD | 867 USD | 83.632 USD |
| 2027-07 | 160.119 USD | 869 USD | 85.050 USD |
| 2027-08 | 161.149 USD | 872 USD | 86.467 USD |
| 2027-09 | 162.186 USD | 874 USD | 87.885 USD |
| 2027-10 | 163.229 USD | 876 USD | 89.302 USD |
| 2027-11 | 164.280 USD | 879 USD | 90.720 USD |
| 2027-12 | 165.337 USD | 881 USD | 92.137 USD |
| 2028-01 | 166.400 USD | 884 USD | 93.555 USD |
| 2028-02 | 167.471 USD | 886 USD | 94.972 USD |
| 2028-03 | 168.549 USD | 889 USD | 96.390 USD |
| 2028-04 | 169.633 USD | 891 USD | 97.807 USD |
| 2028-05 | 170.724 USD | 894 USD | 99.225 USD |
| 2028-06 | 171.823 USD | 896 USD | 100.642 USD |
| 2028-07 | 172.928 USD | 899 USD | 102.060 USD |
| 2028-08 | 174.041 USD | 901 USD | 103.477 USD |
| 2028-09 | 175.161 USD | 904 USD | 104.895 USD |
| 2028-10 | 176.288 USD | 906 USD | 106.312 USD |
| 2028-11 | 177.422 USD | 909 USD | 107.730 USD |
| 2028-12 | 178.563 USD | 911 USD | 109.147 USD |
| 2029-01 | 179.712 USD | 914 USD | 110.565 USD |
| 2029-02 | 180.869 USD | 916 USD | 111.982 USD |
| 2029-03 | 182.032 USD | 919 USD | 113.400 USD |
| 2029-04 | 183.204 USD | 922 USD | 114.817 USD |
| 2029-05 | 184.383 USD | 924 USD | 116.235 USD |
| 2029-06 | 185.569 USD | 927 USD | 117.652 USD |
| 2029-07 | 186.763 USD | 929 USD | 119.070 USD |
| 2029-08 | 187.964 USD | 932 USD | 120.487 USD |
| 2029-09 | 189.174 USD | 935 USD | 121.905 USD |
| 2029-10 | 190.391 USD | 937 USD | 123.322 USD |
| 2029-11 | 191.616 USD | 940 USD | 124.740 USD |
| 2029-12 | 192.849 USD | 942 USD | 126.157 USD |
| 2030-01 | 194.090 USD | 945 USD | 127.575 USD |
| 2030-02 | 195.338 USD | 947 USD | 128.992 USD |
| 2030-03 | 196.595 USD | 950 USD | 130.410 USD |
| 2030-04 | 197.860 USD | 953 USD | 131.827 USD |
| 2030-05 | 199.133 USD | 955 USD | 133.245 USD |
| 2030-06 | 200.414 USD | 958 USD | 134.662 USD |
| 2030-07 | 201.704 USD | 961 USD | 136.080 USD |
| 2030-08 | 203.001 USD | 963 USD | 137.497 USD |
| 2030-09 | 204.308 USD | 966 USD | 138.915 USD |
| 2030-10 | 205.622 USD | 969 USD | 140.332 USD |
| 2030-11 | 206.945 USD | 972 USD | 141.750 USD |
| 2030-12 | 208.277 USD | 974 USD | 141.750 USD |
| 2031-01 | 209.617 USD | 977 USD | 141.750 USD |
| 2031-02 | 210.965 USD | 979 USD | 141.750 USD |
| 2031-03 | 212.323 USD | 982 USD | 141.750 USD |
| 2031-04 | 213.689 USD | 985 USD | 141.750 USD |
| 2031-05 | 215.064 USD | 988 USD | 141.750 USD |
| 2031-06 | 216.447 USD | 990 USD | 141.750 USD |
| 2031-07 | 217.840 USD | 993 USD | 141.750 USD |
| 2031-08 | 219.242 USD | 996 USD | 141.750 USD |
| 2031-09 | 220.652 USD | 999 USD | 141.750 USD |
| 2031-10 | 222.072 USD | 1.001 USD | 141.750 USD |
| 2031-11 | 223.501 USD | 1.004 USD | 141.750 USD |
| 2031-12 | 224.939 USD | 1.007 USD | 141.750 USD |
| 2032-01 | 226.386 USD | 1.010 USD | 141.750 USD |
| 2032-02 | 227.843 USD | 1.012 USD | 141.750 USD |
| 2032-03 | 229.309 USD | 1.015 USD | 141.750 USD |
| 2032-04 | 230.784 USD | 1.018 USD | 141.750 USD |
| 2032-05 | 232.269 USD | 1.021 USD | 141.750 USD |
| 2032-06 | 233.763 USD | 1.024 USD | 141.750 USD |
| 2032-07 | 235.267 USD | 1.026 USD | 141.750 USD |
| 2032-08 | 236.781 USD | 1.029 USD | 141.750 USD |
| 2032-09 | 238.304 USD | 1.032 USD | 141.750 USD |
| 2032-10 | 239.838 USD | 1.035 USD | 141.750 USD |
| 2032-11 | 241.381 USD | 1.038 USD | 141.750 USD |
| 2032-12 | 242.934 USD | 1.041 USD | 141.750 USD |
| 2033-01 | 244.497 USD | 1.044 USD | 141.750 USD |
| 2033-02 | 246.070 USD | 1.046 USD | 141.750 USD |
| 2033-03 | 247.653 USD | 1.049 USD | 141.750 USD |
| 2033-04 | 249.247 USD | 1.052 USD | 141.750 USD |
| 2033-05 | 250.850 USD | 1.055 USD | 141.750 USD |
| 2033-06 | 252.464 USD | 1.058 USD | 141.750 USD |
| 2033-07 | 254.089 USD | 1.061 USD | 141.750 USD |
| 2033-08 | 255.724 USD | 1.064 USD | 141.750 USD |
| 2033-09 | 257.369 USD | 1.067 USD | 141.750 USD |
| 2033-10 | 259.025 USD | 1.070 USD | 141.750 USD |
| 2033-11 | 260.692 USD | 1.072 USD | 141.750 USD |
| 2033-12 | 262.369 USD | 1.075 USD | 141.750 USD |
| 2034-01 | 264.057 USD | 1.078 USD | 141.750 USD |
| 2034-02 | 265.756 USD | 1.081 USD | 141.750 USD |
| 2034-03 | 267.466 USD | 1.084 USD | 141.750 USD |
| 2034-04 | 269.187 USD | 1.087 USD | 141.750 USD |
| 2034-05 | 270.919 USD | 1.090 USD | 141.750 USD |
| 2034-06 | 272.662 USD | 1.093 USD | 141.750 USD |
| 2034-07 | 274.416 USD | 1.096 USD | 141.750 USD |
| 2034-08 | 276.181 USD | 1.099 USD | 141.750 USD |
| 2034-09 | 277.959 USD | 1.102 USD | 141.750 USD |
| 2034-10 | 279.747 USD | 1.105 USD | 141.750 USD |
| 2034-11 | 281.547 USD | 1.108 USD | 141.750 USD |
| 2034-12 | 283.358 USD | 1.111 USD | 141.750 USD |
| 2035-01 | 285.181 USD | 1.114 USD | 141.750 USD |
| 2035-02 | 287.016 USD | 1.117 USD | 141.750 USD |
| 2035-03 | 288.863 USD | 1.120 USD | 141.750 USD |
| 2035-04 | 290.721 USD | 1.124 USD | 141.750 USD |
| 2035-05 | 292.592 USD | 1.126 USD | 141.750 USD |
| 2035-06 | 294.474 USD | 1.129 USD | 141.750 USD |
| 2035-07 | 296.369 USD | 1.133 USD | 141.750 USD |
| 2035-08 | 298.276 USD | 1.136 USD | 141.750 USD |
| 2035-09 | 300.195 USD | 1.139 USD | 141.750 USD |
| 2035-10 | 302.127 USD | 1.142 USD | 141.750 USD |
| 2035-11 | 304.071 USD | 1.145 USD | 141.750 USD |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 141.750 USD | 0 USD | 43.942 USD |
| 2026 | 153.090 USD | 5.782 USD | 75.127 USD |
| 2027 | 165.337 USD | 10.415 USD | 92.137 USD |
| 2028 | 178.563 USD | 10.770 USD | 109.147 USD |
| 2029 | 192.849 USD | 11.137 USD | 126.157 USD |
| 2030 | 208.277 USD | 11.513 USD | 141.750 USD |
| 2031 | 224.939 USD | 11.901 USD | 141.750 USD |
| 2032 | 242.934 USD | 12.301 USD | 141.750 USD |
| 2033 | 262.369 USD | 12.713 USD | 141.750 USD |
| 2034 | 283.358 USD | 13.134 USD | 141.750 USD |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.