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 - One Bedroom
AED
USD
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 877.826 AED | 0 AED | 272.126 AED |
| 2026-01 | 883.473 AED | 0 AED | 280.904 AED |
| 2026-02 | 889.158 AED | 0 AED | 289.682 AED |
| 2026-03 | 894.879 AED | 0 AED | 298.460 AED |
| 2026-04 | 900.636 AED | 0 AED | 307.239 AED |
| 2026-05 | 906.431 AED | 0 AED | 316.017 AED |
| 2026-06 | 912.263 AED | 5.167 AED | 412.578 AED |
| 2026-07 | 918.133 AED | 5.167 AED | 421.356 AED |
| 2026-08 | 924.040 AED | 5.167 AED | 430.134 AED |
| 2026-09 | 929.985 AED | 5.167 AED | 438.913 AED |
| 2026-10 | 935.969 AED | 5.167 AED | 447.691 AED |
| 2026-11 | 941.991 AED | 5.167 AED | 456.469 AED |
| 2026-12 | 948.052 AED | 5.167 AED | 465.247 AED |
| 2027-01 | 954.151 AED | 5.342 AED | 474.026 AED |
| 2027-02 | 960.290 AED | 5.357 AED | 482.804 AED |
| 2027-03 | 966.469 AED | 5.372 AED | 491.582 AED |
| 2027-04 | 972.687 AED | 5.387 AED | 500.360 AED |
| 2027-05 | 978.946 AED | 5.402 AED | 509.139 AED |
| 2027-06 | 985.244 AED | 5.417 AED | 517.917 AED |
| 2027-07 | 991.583 AED | 5.432 AED | 526.695 AED |
| 2027-08 | 997.963 AED | 5.447 AED | 535.473 AED |
| 2027-09 | 1.004.384 AED | 5.462 AED | 544.252 AED |
| 2027-10 | 1.010.846 AED | 5.477 AED | 553.030 AED |
| 2027-11 | 1.017.350 AED | 5.493 AED | 561.808 AED |
| 2027-12 | 1.023.896 AED | 5.508 AED | 570.586 AED |
| 2028-01 | 1.030.484 AED | 5.523 AED | 579.365 AED |
| 2028-02 | 1.037.114 AED | 5.538 AED | 588.143 AED |
| 2028-03 | 1.043.787 AED | 5.554 AED | 596.921 AED |
| 2028-04 | 1.050.502 AED | 5.569 AED | 605.699 AED |
| 2028-05 | 1.057.261 AED | 5.585 AED | 614.478 AED |
| 2028-06 | 1.064.064 AED | 5.600 AED | 623.256 AED |
| 2028-07 | 1.070.910 AED | 5.616 AED | 632.034 AED |
| 2028-08 | 1.077.800 AED | 5.631 AED | 640.812 AED |
| 2028-09 | 1.084.735 AED | 5.647 AED | 649.591 AED |
| 2028-10 | 1.091.714 AED | 5.662 AED | 658.369 AED |
| 2028-11 | 1.098.738 AED | 5.678 AED | 667.147 AED |
| 2028-12 | 1.105.807 AED | 5.694 AED | 675.926 AED |
| 2029-01 | 1.112.922 AED | 5.709 AED | 684.704 AED |
| 2029-02 | 1.120.083 AED | 5.725 AED | 693.482 AED |
| 2029-03 | 1.127.289 AED | 5.741 AED | 702.260 AED |
| 2029-04 | 1.134.542 AED | 5.757 AED | 711.039 AED |
| 2029-05 | 1.141.842 AED | 5.773 AED | 719.817 AED |
| 2029-06 | 1.149.189 AED | 5.789 AED | 728.595 AED |
| 2029-07 | 1.156.583 AED | 5.805 AED | 737.373 AED |
| 2029-08 | 1.164.024 AED | 5.821 AED | 746.152 AED |
| 2029-09 | 1.171.514 AED | 5.837 AED | 754.930 AED |
| 2029-10 | 1.179.051 AED | 5.853 AED | 763.708 AED |
| 2029-11 | 1.186.637 AED | 5.869 AED | 772.486 AED |
| 2029-12 | 1.194.272 AED | 5.885 AED | 781.265 AED |
| 2030-01 | 1.201.956 AED | 5.901 AED | 790.043 AED |
| 2030-02 | 1.209.689 AED | 5.917 AED | 798.821 AED |
| 2030-03 | 1.217.473 AED | 5.934 AED | 807.599 AED |
| 2030-04 | 1.225.306 AED | 5.950 AED | 816.378 AED |
| 2030-05 | 1.233.190 AED | 5.966 AED | 825.156 AED |
| 2030-06 | 1.241.124 AED | 5.983 AED | 833.934 AED |
| 2030-07 | 1.249.109 AED | 5.999 AED | 842.712 AED |
| 2030-08 | 1.257.146 AED | 6.016 AED | 851.491 AED |
| 2030-09 | 1.265.235 AED | 6.032 AED | 860.269 AED |
| 2030-10 | 1.273.375 AED | 6.049 AED | 869.047 AED |
| 2030-11 | 1.281.568 AED | 6.065 AED | 877.826 AED |
| 2030-12 | 1.289.814 AED | 6.082 AED | 877.826 AED |
| 2031-01 | 1.298.113 AED | 6.099 AED | 877.826 AED |
| 2031-02 | 1.306.465 AED | 6.115 AED | 877.826 AED |
| 2031-03 | 1.314.871 AED | 6.132 AED | 877.826 AED |
| 2031-04 | 1.323.330 AED | 6.149 AED | 877.826 AED |
| 2031-05 | 1.331.845 AED | 6.166 AED | 877.826 AED |
| 2031-06 | 1.340.414 AED | 6.183 AED | 877.826 AED |
| 2031-07 | 1.349.038 AED | 6.200 AED | 877.826 AED |
| 2031-08 | 1.357.718 AED | 6.217 AED | 877.826 AED |
| 2031-09 | 1.366.454 AED | 6.234 AED | 877.826 AED |
| 2031-10 | 1.375.245 AED | 6.251 AED | 877.826 AED |
| 2031-11 | 1.384.094 AED | 6.268 AED | 877.826 AED |
| 2031-12 | 1.392.999 AED | 6.285 AED | 877.826 AED |
| 2032-01 | 1.401.962 AED | 6.302 AED | 877.826 AED |
| 2032-02 | 1.410.982 AED | 6.320 AED | 877.826 AED |
| 2032-03 | 1.420.060 AED | 6.337 AED | 877.826 AED |
| 2032-04 | 1.429.197 AED | 6.354 AED | 877.826 AED |
| 2032-05 | 1.438.392 AED | 6.371 AED | 877.826 AED |
| 2032-06 | 1.447.647 AED | 6.389 AED | 877.826 AED |
| 2032-07 | 1.456.961 AED | 6.406 AED | 877.826 AED |
| 2032-08 | 1.466.335 AED | 6.424 AED | 877.826 AED |
| 2032-09 | 1.475.770 AED | 6.441 AED | 877.826 AED |
| 2032-10 | 1.485.265 AED | 6.459 AED | 877.826 AED |
| 2032-11 | 1.494.821 AED | 6.477 AED | 877.826 AED |
| 2032-12 | 1.504.439 AED | 6.494 AED | 877.826 AED |
| 2033-01 | 1.514.119 AED | 6.512 AED | 877.826 AED |
| 2033-02 | 1.523.860 AED | 6.530 AED | 877.826 AED |
| 2033-03 | 1.533.665 AED | 6.547 AED | 877.826 AED |
| 2033-04 | 1.543.533 AED | 6.565 AED | 877.826 AED |
| 2033-05 | 1.553.464 AED | 6.583 AED | 877.826 AED |
| 2033-06 | 1.563.459 AED | 6.601 AED | 877.826 AED |
| 2033-07 | 1.573.518 AED | 6.619 AED | 877.826 AED |
| 2033-08 | 1.583.642 AED | 6.637 AED | 877.826 AED |
| 2033-09 | 1.593.832 AED | 6.655 AED | 877.826 AED |
| 2033-10 | 1.604.086 AED | 6.673 AED | 877.826 AED |
| 2033-11 | 1.614.407 AED | 6.691 AED | 877.826 AED |
| 2033-12 | 1.624.794 AED | 6.710 AED | 877.826 AED |
| 2034-01 | 1.635.248 AED | 6.728 AED | 877.826 AED |
| 2034-02 | 1.645.769 AED | 6.746 AED | 877.826 AED |
| 2034-03 | 1.656.358 AED | 6.764 AED | 877.826 AED |
| 2034-04 | 1.667.015 AED | 6.783 AED | 877.826 AED |
| 2034-05 | 1.677.741 AED | 6.801 AED | 877.826 AED |
| 2034-06 | 1.688.536 AED | 6.820 AED | 877.826 AED |
| 2034-07 | 1.699.400 AED | 6.838 AED | 877.826 AED |
| 2034-08 | 1.710.334 AED | 6.857 AED | 877.826 AED |
| 2034-09 | 1.721.338 AED | 6.875 AED | 877.826 AED |
| 2034-10 | 1.732.413 AED | 6.894 AED | 877.826 AED |
| 2034-11 | 1.743.560 AED | 6.913 AED | 877.826 AED |
| 2034-12 | 1.754.778 AED | 6.931 AED | 877.826 AED |
| 2035-01 | 1.766.068 AED | 6.950 AED | 877.826 AED |
| 2035-02 | 1.777.431 AED | 6.969 AED | 877.826 AED |
| 2035-03 | 1.788.867 AED | 6.988 AED | 877.826 AED |
| 2035-04 | 1.800.377 AED | 7.007 AED | 877.826 AED |
| 2035-05 | 1.811.960 AED | 7.026 AED | 877.826 AED |
| 2035-06 | 1.823.619 AED | 7.045 AED | 877.826 AED |
| 2035-07 | 1.835.352 AED | 7.064 AED | 877.826 AED |
| 2035-08 | 1.847.160 AED | 7.083 AED | 877.826 AED |
| 2035-09 | 1.859.045 AED | 7.102 AED | 877.826 AED |
| 2035-10 | 1.871.006 AED | 7.121 AED | 877.826 AED |
| 2035-11 | 1.883.044 AED | 7.141 AED | 877.826 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 877.826 AED | 0 AED | 272.126 AED |
| 2026 | 948.052 AED | 36.169 AED | 465.247 AED |
| 2027 | 1.023.896 AED | 65.096 AED | 570.586 AED |
| 2028 | 1.105.807 AED | 67.297 AED | 675.926 AED |
| 2029 | 1.194.272 AED | 69.564 AED | 781.265 AED |
| 2030 | 1.289.814 AED | 71.894 AED | 877.826 AED |
| 2031 | 1.392.999 AED | 74.299 AED | 877.826 AED |
| 2032 | 1.504.439 AED | 76.774 AED | 877.826 AED |
| 2033 | 1.624.794 AED | 79.323 AED | 877.826 AED |
| 2034 | 1.754.778 AED | 81.950 AED | 877.826 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 237.013 USD | 0 USD | 73.474 USD |
| 2026-01 | 238.537 USD | 0 USD | 75.844 USD |
| 2026-02 | 240.072 USD | 0 USD | 78.214 USD |
| 2026-03 | 241.617 USD | 0 USD | 80.584 USD |
| 2026-04 | 243.171 USD | 0 USD | 82.954 USD |
| 2026-05 | 244.736 USD | 0 USD | 85.324 USD |
| 2026-06 | 246.311 USD | 1.395 USD | 111.396 USD |
| 2026-07 | 247.895 USD | 1.395 USD | 113.766 USD |
| 2026-08 | 249.490 USD | 1.395 USD | 116.136 USD |
| 2026-09 | 251.095 USD | 1.395 USD | 118.506 USD |
| 2026-10 | 252.711 USD | 1.395 USD | 120.876 USD |
| 2026-11 | 254.337 USD | 1.395 USD | 123.246 USD |
| 2026-12 | 255.974 USD | 1.395 USD | 125.616 USD |
| 2027-01 | 257.620 USD | 1.442 USD | 127.987 USD |
| 2027-02 | 259.278 USD | 1.446 USD | 130.357 USD |
| 2027-03 | 260.946 USD | 1.450 USD | 132.727 USD |
| 2027-04 | 262.625 USD | 1.454 USD | 135.097 USD |
| 2027-05 | 264.315 USD | 1.458 USD | 137.467 USD |
| 2027-06 | 266.015 USD | 1.462 USD | 139.837 USD |
| 2027-07 | 267.727 USD | 1.466 USD | 142.207 USD |
| 2027-08 | 269.450 USD | 1.470 USD | 144.577 USD |
| 2027-09 | 271.183 USD | 1.474 USD | 146.948 USD |
| 2027-10 | 272.928 USD | 1.478 USD | 149.318 USD |
| 2027-11 | 274.684 USD | 1.483 USD | 151.688 USD |
| 2027-12 | 276.451 USD | 1.487 USD | 154.058 USD |
| 2028-01 | 278.230 USD | 1.491 USD | 156.428 USD |
| 2028-02 | 280.020 USD | 1.495 USD | 158.798 USD |
| 2028-03 | 281.822 USD | 1.499 USD | 161.168 USD |
| 2028-04 | 283.635 USD | 1.503 USD | 163.538 USD |
| 2028-05 | 285.460 USD | 1.507 USD | 165.909 USD |
| 2028-06 | 287.297 USD | 1.512 USD | 168.279 USD |
| 2028-07 | 289.145 USD | 1.516 USD | 170.649 USD |
| 2028-08 | 291.006 USD | 1.520 USD | 173.019 USD |
| 2028-09 | 292.878 USD | 1.524 USD | 175.389 USD |
| 2028-10 | 294.762 USD | 1.528 USD | 177.759 USD |
| 2028-11 | 296.659 USD | 1.533 USD | 180.129 USD |
| 2028-12 | 298.567 USD | 1.537 USD | 182.500 USD |
| 2029-01 | 300.488 USD | 1.541 USD | 184.870 USD |
| 2029-02 | 302.422 USD | 1.545 USD | 187.240 USD |
| 2029-03 | 304.368 USD | 1.550 USD | 189.610 USD |
| 2029-04 | 306.326 USD | 1.554 USD | 191.980 USD |
| 2029-05 | 308.297 USD | 1.558 USD | 194.350 USD |
| 2029-06 | 310.281 USD | 1.563 USD | 196.720 USD |
| 2029-07 | 312.277 USD | 1.567 USD | 199.090 USD |
| 2029-08 | 314.286 USD | 1.571 USD | 201.461 USD |
| 2029-09 | 316.308 USD | 1.575 USD | 203.831 USD |
| 2029-10 | 318.343 USD | 1.580 USD | 206.201 USD |
| 2029-11 | 320.391 USD | 1.584 USD | 208.571 USD |
| 2029-12 | 322.453 USD | 1.588 USD | 210.941 USD |
| 2030-01 | 324.528 USD | 1.593 USD | 213.311 USD |
| 2030-02 | 326.616 USD | 1.597 USD | 215.681 USD |
| 2030-03 | 328.717 USD | 1.602 USD | 218.051 USD |
| 2030-04 | 330.832 USD | 1.606 USD | 220.422 USD |
| 2030-05 | 332.961 USD | 1.610 USD | 222.792 USD |
| 2030-06 | 335.103 USD | 1.615 USD | 225.162 USD |
| 2030-07 | 337.259 USD | 1.619 USD | 227.532 USD |
| 2030-08 | 339.429 USD | 1.624 USD | 229.902 USD |
| 2030-09 | 341.613 USD | 1.628 USD | 232.272 USD |
| 2030-10 | 343.811 USD | 1.633 USD | 234.642 USD |
| 2030-11 | 346.023 USD | 1.637 USD | 237.013 USD |
| 2030-12 | 348.249 USD | 1.642 USD | 237.013 USD |
| 2031-01 | 350.490 USD | 1.646 USD | 237.013 USD |
| 2031-02 | 352.745 USD | 1.651 USD | 237.013 USD |
| 2031-03 | 355.015 USD | 1.655 USD | 237.013 USD |
| 2031-04 | 357.299 USD | 1.660 USD | 237.013 USD |
| 2031-05 | 359.598 USD | 1.664 USD | 237.013 USD |
| 2031-06 | 361.911 USD | 1.669 USD | 237.013 USD |
| 2031-07 | 364.240 USD | 1.674 USD | 237.013 USD |
| 2031-08 | 366.583 USD | 1.678 USD | 237.013 USD |
| 2031-09 | 368.942 USD | 1.683 USD | 237.013 USD |
| 2031-10 | 371.316 USD | 1.687 USD | 237.013 USD |
| 2031-11 | 373.705 USD | 1.692 USD | 237.013 USD |
| 2031-12 | 376.109 USD | 1.696 USD | 237.013 USD |
| 2032-01 | 378.529 USD | 1.701 USD | 237.013 USD |
| 2032-02 | 380.965 USD | 1.706 USD | 237.013 USD |
| 2032-03 | 383.416 USD | 1.710 USD | 237.013 USD |
| 2032-04 | 385.883 USD | 1.715 USD | 237.013 USD |
| 2032-05 | 388.365 USD | 1.720 USD | 237.013 USD |
| 2032-06 | 390.864 USD | 1.725 USD | 237.013 USD |
| 2032-07 | 393.379 USD | 1.729 USD | 237.013 USD |
| 2032-08 | 395.910 USD | 1.734 USD | 237.013 USD |
| 2032-09 | 398.457 USD | 1.739 USD | 237.013 USD |
| 2032-10 | 401.021 USD | 1.743 USD | 237.013 USD |
| 2032-11 | 403.601 USD | 1.748 USD | 237.013 USD |
| 2032-12 | 406.198 USD | 1.753 USD | 237.013 USD |
| 2033-01 | 408.812 USD | 1.758 USD | 237.013 USD |
| 2033-02 | 411.442 USD | 1.763 USD | 237.013 USD |
| 2033-03 | 414.089 USD | 1.767 USD | 237.013 USD |
| 2033-04 | 416.753 USD | 1.772 USD | 237.013 USD |
| 2033-05 | 419.435 USD | 1.777 USD | 237.013 USD |
| 2033-06 | 422.133 USD | 1.782 USD | 237.013 USD |
| 2033-07 | 424.849 USD | 1.787 USD | 237.013 USD |
| 2033-08 | 427.583 USD | 1.791 USD | 237.013 USD |
| 2033-09 | 430.334 USD | 1.796 USD | 237.013 USD |
| 2033-10 | 433.103 USD | 1.801 USD | 237.013 USD |
| 2033-11 | 435.889 USD | 1.806 USD | 237.013 USD |
| 2033-12 | 438.694 USD | 1.811 USD | 237.013 USD |
| 2034-01 | 441.516 USD | 1.816 USD | 237.013 USD |
| 2034-02 | 444.357 USD | 1.821 USD | 237.013 USD |
| 2034-03 | 447.216 USD | 1.826 USD | 237.013 USD |
| 2034-04 | 450.094 USD | 1.831 USD | 237.013 USD |
| 2034-05 | 452.990 USD | 1.836 USD | 237.013 USD |
| 2034-06 | 455.904 USD | 1.841 USD | 237.013 USD |
| 2034-07 | 458.838 USD | 1.846 USD | 237.013 USD |
| 2034-08 | 461.790 USD | 1.851 USD | 237.013 USD |
| 2034-09 | 464.761 USD | 1.856 USD | 237.013 USD |
| 2034-10 | 467.751 USD | 1.861 USD | 237.013 USD |
| 2034-11 | 470.761 USD | 1.866 USD | 237.013 USD |
| 2034-12 | 473.790 USD | 1.871 USD | 237.013 USD |
| 2035-01 | 476.838 USD | 1.876 USD | 237.013 USD |
| 2035-02 | 479.906 USD | 1.881 USD | 237.013 USD |
| 2035-03 | 482.994 USD | 1.886 USD | 237.013 USD |
| 2035-04 | 486.101 USD | 1.891 USD | 237.013 USD |
| 2035-05 | 489.229 USD | 1.897 USD | 237.013 USD |
| 2035-06 | 492.377 USD | 1.902 USD | 237.013 USD |
| 2035-07 | 495.545 USD | 1.907 USD | 237.013 USD |
| 2035-08 | 498.733 USD | 1.912 USD | 237.013 USD |
| 2035-09 | 501.942 USD | 1.917 USD | 237.013 USD |
| 2035-10 | 505.171 USD | 1.922 USD | 237.013 USD |
| 2035-11 | 508.421 USD | 1.928 USD | 237.013 USD |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 237.013 USD | 0 USD | 73.474 USD |
| 2026 | 255.974 USD | 9.765 USD | 125.616 USD |
| 2027 | 276.451 USD | 17.570 USD | 154.058 USD |
| 2028 | 298.567 USD | 18.165 USD | 182.500 USD |
| 2029 | 322.453 USD | 18.776 USD | 210.941 USD |
| 2030 | 348.249 USD | 19.406 USD | 237.013 USD |
| 2031 | 376.109 USD | 20.055 USD | 237.013 USD |
| 2032 | 406.198 USD | 20.723 USD | 237.013 USD |
| 2033 | 438.694 USD | 21.411 USD | 237.013 USD |
| 2034 | 473.790 USD | 22.122 USD | 237.013 USD |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.