Calculate investment numbers:
Other: 10 year pp, 0 Service charge
Payment Plan:
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
Calculated discounts:
Other: 10 year pp, 0 Service charge
Purchase Details for Terra Tower - Two Bedroom
AED
USD
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.959.801 AED | 0 AED | 607.538 AED |
| 2026-01 | 1.972.410 AED | 0 AED | 627.136 AED |
| 2026-02 | 1.985.100 AED | 0 AED | 646.734 AED |
| 2026-03 | 1.997.873 AED | 0 AED | 666.332 AED |
| 2026-04 | 2.010.727 AED | 0 AED | 685.930 AED |
| 2026-05 | 2.023.664 AED | 0 AED | 705.528 AED |
| 2026-06 | 2.036.684 AED | 11.315 AED | 921.106 AED |
| 2026-07 | 2.049.789 AED | 11.315 AED | 940.704 AED |
| 2026-08 | 2.062.977 AED | 11.315 AED | 960.302 AED |
| 2026-09 | 2.076.250 AED | 11.315 AED | 979.900 AED |
| 2026-10 | 2.089.609 AED | 11.315 AED | 999.498 AED |
| 2026-11 | 2.103.053 AED | 11.315 AED | 1.019.096 AED |
| 2026-12 | 2.116.585 AED | 11.315 AED | 1.038.694 AED |
| 2027-01 | 2.130.203 AED | 11.707 AED | 1.058.292 AED |
| 2027-02 | 2.143.909 AED | 11.740 AED | 1.077.890 AED |
| 2027-03 | 2.157.703 AED | 11.773 AED | 1.097.488 AED |
| 2027-04 | 2.171.585 AED | 11.807 AED | 1.117.086 AED |
| 2027-05 | 2.185.557 AED | 11.840 AED | 1.136.684 AED |
| 2027-06 | 2.199.619 AED | 11.874 AED | 1.156.282 AED |
| 2027-07 | 2.213.772 AED | 11.907 AED | 1.175.880 AED |
| 2027-08 | 2.228.015 AED | 11.941 AED | 1.195.478 AED |
| 2027-09 | 2.242.350 AED | 11.975 AED | 1.215.076 AED |
| 2027-10 | 2.256.778 AED | 12.008 AED | 1.234.674 AED |
| 2027-11 | 2.271.298 AED | 12.042 AED | 1.254.272 AED |
| 2027-12 | 2.285.911 AED | 12.076 AED | 1.273.870 AED |
| 2028-01 | 2.300.619 AED | 12.111 AED | 1.293.468 AED |
| 2028-02 | 2.315.421 AED | 12.145 AED | 1.313.066 AED |
| 2028-03 | 2.330.319 AED | 12.179 AED | 1.332.664 AED |
| 2028-04 | 2.345.312 AED | 12.213 AED | 1.352.262 AED |
| 2028-05 | 2.360.402 AED | 12.248 AED | 1.371.860 AED |
| 2028-06 | 2.375.589 AED | 12.282 AED | 1.391.458 AED |
| 2028-07 | 2.390.873 AED | 12.317 AED | 1.411.056 AED |
| 2028-08 | 2.406.256 AED | 12.352 AED | 1.430.654 AED |
| 2028-09 | 2.421.738 AED | 12.386 AED | 1.450.252 AED |
| 2028-10 | 2.437.320 AED | 12.421 AED | 1.469.850 AED |
| 2028-11 | 2.453.002 AED | 12.456 AED | 1.489.448 AED |
| 2028-12 | 2.468.784 AED | 12.491 AED | 1.509.046 AED |
| 2029-01 | 2.484.669 AED | 12.526 AED | 1.528.644 AED |
| 2029-02 | 2.500.655 AED | 12.562 AED | 1.548.242 AED |
| 2029-03 | 2.516.744 AED | 12.597 AED | 1.567.840 AED |
| 2029-04 | 2.532.937 AED | 12.632 AED | 1.587.438 AED |
| 2029-05 | 2.549.234 AED | 12.668 AED | 1.607.036 AED |
| 2029-06 | 2.565.636 AED | 12.703 AED | 1.626.634 AED |
| 2029-07 | 2.582.143 AED | 12.739 AED | 1.646.232 AED |
| 2029-08 | 2.598.757 AED | 12.775 AED | 1.665.830 AED |
| 2029-09 | 2.615.477 AED | 12.810 AED | 1.685.428 AED |
| 2029-10 | 2.632.305 AED | 12.846 AED | 1.705.026 AED |
| 2029-11 | 2.649.242 AED | 12.882 AED | 1.724.624 AED |
| 2029-12 | 2.666.287 AED | 12.918 AED | 1.744.222 AED |
| 2030-01 | 2.683.442 AED | 12.955 AED | 1.763.820 AED |
| 2030-02 | 2.700.707 AED | 12.991 AED | 1.783.418 AED |
| 2030-03 | 2.718.084 AED | 13.027 AED | 1.803.016 AED |
| 2030-04 | 2.735.572 AED | 13.064 AED | 1.822.614 AED |
| 2030-05 | 2.753.173 AED | 13.100 AED | 1.842.212 AED |
| 2030-06 | 2.770.887 AED | 13.137 AED | 1.861.810 AED |
| 2030-07 | 2.788.715 AED | 13.174 AED | 1.881.408 AED |
| 2030-08 | 2.806.658 AED | 13.210 AED | 1.901.006 AED |
| 2030-09 | 2.824.716 AED | 13.247 AED | 1.920.604 AED |
| 2030-10 | 2.842.890 AED | 13.284 AED | 1.940.202 AED |
| 2030-11 | 2.861.181 AED | 13.321 AED | 1.959.801 AED |
| 2030-12 | 2.879.590 AED | 13.359 AED | 1.959.801 AED |
| 2031-01 | 2.898.118 AED | 13.396 AED | 1.959.801 AED |
| 2031-02 | 2.916.764 AED | 13.433 AED | 1.959.801 AED |
| 2031-03 | 2.935.531 AED | 13.471 AED | 1.959.801 AED |
| 2031-04 | 2.954.418 AED | 13.508 AED | 1.959.801 AED |
| 2031-05 | 2.973.427 AED | 13.546 AED | 1.959.801 AED |
| 2031-06 | 2.992.558 AED | 13.584 AED | 1.959.801 AED |
| 2031-07 | 3.011.812 AED | 13.621 AED | 1.959.801 AED |
| 2031-08 | 3.031.190 AED | 13.659 AED | 1.959.801 AED |
| 2031-09 | 3.050.693 AED | 13.697 AED | 1.959.801 AED |
| 2031-10 | 3.070.321 AED | 13.735 AED | 1.959.801 AED |
| 2031-11 | 3.090.076 AED | 13.774 AED | 1.959.801 AED |
| 2031-12 | 3.109.957 AED | 13.812 AED | 1.959.801 AED |
| 2032-01 | 3.129.967 AED | 13.850 AED | 1.959.801 AED |
| 2032-02 | 3.150.105 AED | 13.889 AED | 1.959.801 AED |
| 2032-03 | 3.170.373 AED | 13.927 AED | 1.959.801 AED |
| 2032-04 | 3.190.771 AED | 13.966 AED | 1.959.801 AED |
| 2032-05 | 3.211.301 AED | 14.005 AED | 1.959.801 AED |
| 2032-06 | 3.231.963 AED | 14.044 AED | 1.959.801 AED |
| 2032-07 | 3.252.757 AED | 14.082 AED | 1.959.801 AED |
| 2032-08 | 3.273.685 AED | 14.122 AED | 1.959.801 AED |
| 2032-09 | 3.294.748 AED | 14.161 AED | 1.959.801 AED |
| 2032-10 | 3.315.947 AED | 14.200 AED | 1.959.801 AED |
| 2032-11 | 3.337.282 AED | 14.239 AED | 1.959.801 AED |
| 2032-12 | 3.358.754 AED | 14.279 AED | 1.959.801 AED |
| 2033-01 | 3.380.364 AED | 14.318 AED | 1.959.801 AED |
| 2033-02 | 3.402.114 AED | 14.358 AED | 1.959.801 AED |
| 2033-03 | 3.424.003 AED | 14.398 AED | 1.959.801 AED |
| 2033-04 | 3.446.033 AED | 14.437 AED | 1.959.801 AED |
| 2033-05 | 3.468.205 AED | 14.477 AED | 1.959.801 AED |
| 2033-06 | 3.490.520 AED | 14.517 AED | 1.959.801 AED |
| 2033-07 | 3.512.978 AED | 14.557 AED | 1.959.801 AED |
| 2033-08 | 3.535.580 AED | 14.598 AED | 1.959.801 AED |
| 2033-09 | 3.558.328 AED | 14.638 AED | 1.959.801 AED |
| 2033-10 | 3.581.223 AED | 14.678 AED | 1.959.801 AED |
| 2033-11 | 3.604.264 AED | 14.719 AED | 1.959.801 AED |
| 2033-12 | 3.627.454 AED | 14.760 AED | 1.959.801 AED |
| 2034-01 | 3.650.794 AED | 14.800 AED | 1.959.801 AED |
| 2034-02 | 3.674.283 AED | 14.841 AED | 1.959.801 AED |
| 2034-03 | 3.697.923 AED | 14.882 AED | 1.959.801 AED |
| 2034-04 | 3.721.716 AED | 14.923 AED | 1.959.801 AED |
| 2034-05 | 3.745.661 AED | 14.964 AED | 1.959.801 AED |
| 2034-06 | 3.769.761 AED | 15.005 AED | 1.959.801 AED |
| 2034-07 | 3.794.016 AED | 15.047 AED | 1.959.801 AED |
| 2034-08 | 3.818.427 AED | 15.088 AED | 1.959.801 AED |
| 2034-09 | 3.842.995 AED | 15.130 AED | 1.959.801 AED |
| 2034-10 | 3.867.721 AED | 15.171 AED | 1.959.801 AED |
| 2034-11 | 3.892.606 AED | 15.213 AED | 1.959.801 AED |
| 2034-12 | 3.917.651 AED | 15.255 AED | 1.959.801 AED |
| 2035-01 | 3.942.857 AED | 15.297 AED | 1.959.801 AED |
| 2035-02 | 3.968.226 AED | 15.339 AED | 1.959.801 AED |
| 2035-03 | 3.993.757 AED | 15.381 AED | 1.959.801 AED |
| 2035-04 | 4.019.453 AED | 15.423 AED | 1.959.801 AED |
| 2035-05 | 4.045.314 AED | 15.466 AED | 1.959.801 AED |
| 2035-06 | 4.071.342 AED | 15.508 AED | 1.959.801 AED |
| 2035-07 | 4.097.537 AED | 15.551 AED | 1.959.801 AED |
| 2035-08 | 4.123.901 AED | 15.593 AED | 1.959.801 AED |
| 2035-09 | 4.150.434 AED | 15.636 AED | 1.959.801 AED |
| 2035-10 | 4.177.138 AED | 15.679 AED | 1.959.801 AED |
| 2035-11 | 4.204.014 AED | 15.722 AED | 1.959.801 AED |
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.959.801 AED | 0 AED | 607.538 AED |
| 2026 | 2.116.585 AED | 79.205 AED | 1.038.694 AED |
| 2027 | 2.285.911 AED | 142.690 AED | 1.273.870 AED |
| 2028 | 2.468.784 AED | 147.601 AED | 1.509.046 AED |
| 2029 | 2.666.287 AED | 152.658 AED | 1.744.222 AED |
| 2030 | 2.879.590 AED | 157.869 AED | 1.959.801 AED |
| 2031 | 3.109.957 AED | 163.236 AED | 1.959.801 AED |
| 2032 | 3.358.754 AED | 168.764 AED | 1.959.801 AED |
| 2033 | 3.627.454 AED | 174.455 AED | 1.959.801 AED |
| 2034 | 3.917.651 AED | 180.319 AED | 1.959.801 AED |
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 529.146 USD | 0 USD | 164.035 USD |
| 2026-01 | 532.550 USD | 0 USD | 169.326 USD |
| 2026-02 | 535.977 USD | 0 USD | 174.618 USD |
| 2026-03 | 539.425 USD | 0 USD | 179.909 USD |
| 2026-04 | 542.896 USD | 0 USD | 185.201 USD |
| 2026-05 | 546.389 USD | 0 USD | 190.492 USD |
| 2026-06 | 549.904 USD | 3.055 USD | 248.698 USD |
| 2026-07 | 553.443 USD | 3.055 USD | 253.990 USD |
| 2026-08 | 557.003 USD | 3.055 USD | 259.281 USD |
| 2026-09 | 560.587 USD | 3.055 USD | 264.572 USD |
| 2026-10 | 564.194 USD | 3.055 USD | 269.864 USD |
| 2026-11 | 567.824 USD | 3.055 USD | 275.155 USD |
| 2026-12 | 571.477 USD | 3.055 USD | 280.447 USD |
| 2027-01 | 575.154 USD | 3.160 USD | 285.738 USD |
| 2027-02 | 578.855 USD | 3.169 USD | 291.030 USD |
| 2027-03 | 582.579 USD | 3.178 USD | 296.321 USD |
| 2027-04 | 586.327 USD | 3.187 USD | 301.613 USD |
| 2027-05 | 590.100 USD | 3.196 USD | 306.904 USD |
| 2027-06 | 593.897 USD | 3.205 USD | 312.196 USD |
| 2027-07 | 597.718 USD | 3.214 USD | 317.487 USD |
| 2027-08 | 601.564 USD | 3.224 USD | 322.779 USD |
| 2027-09 | 605.434 USD | 3.233 USD | 328.070 USD |
| 2027-10 | 609.330 USD | 3.242 USD | 333.361 USD |
| 2027-11 | 613.250 USD | 3.251 USD | 338.653 USD |
| 2027-12 | 617.195 USD | 3.260 USD | 343.944 USD |
| 2028-01 | 621.167 USD | 3.269 USD | 349.236 USD |
| 2028-02 | 625.163 USD | 3.279 USD | 354.527 USD |
| 2028-03 | 629.186 USD | 3.288 USD | 359.819 USD |
| 2028-04 | 633.234 USD | 3.297 USD | 365.110 USD |
| 2028-05 | 637.308 USD | 3.306 USD | 370.402 USD |
| 2028-06 | 641.409 USD | 3.316 USD | 375.693 USD |
| 2028-07 | 645.535 USD | 3.325 USD | 380.985 USD |
| 2028-08 | 649.689 USD | 3.335 USD | 386.276 USD |
| 2028-09 | 653.869 USD | 3.344 USD | 391.568 USD |
| 2028-10 | 658.076 USD | 3.353 USD | 396.859 USD |
| 2028-11 | 662.310 USD | 3.363 USD | 402.150 USD |
| 2028-12 | 666.571 USD | 3.372 USD | 407.442 USD |
| 2029-01 | 670.860 USD | 3.382 USD | 412.733 USD |
| 2029-02 | 675.176 USD | 3.391 USD | 418.025 USD |
| 2029-03 | 679.520 USD | 3.401 USD | 423.316 USD |
| 2029-04 | 683.892 USD | 3.410 USD | 428.608 USD |
| 2029-05 | 688.293 USD | 3.420 USD | 433.899 USD |
| 2029-06 | 692.721 USD | 3.429 USD | 439.191 USD |
| 2029-07 | 697.178 USD | 3.439 USD | 444.482 USD |
| 2029-08 | 701.664 USD | 3.449 USD | 449.774 USD |
| 2029-09 | 706.178 USD | 3.458 USD | 455.065 USD |
| 2029-10 | 710.722 USD | 3.468 USD | 460.357 USD |
| 2029-11 | 715.295 USD | 3.478 USD | 465.648 USD |
| 2029-12 | 719.897 USD | 3.487 USD | 470.939 USD |
| 2030-01 | 724.529 USD | 3.497 USD | 476.231 USD |
| 2030-02 | 729.190 USD | 3.507 USD | 481.522 USD |
| 2030-03 | 733.882 USD | 3.517 USD | 486.814 USD |
| 2030-04 | 738.604 USD | 3.527 USD | 492.105 USD |
| 2030-05 | 743.356 USD | 3.537 USD | 497.397 USD |
| 2030-06 | 748.139 USD | 3.546 USD | 502.688 USD |
| 2030-07 | 752.953 USD | 3.556 USD | 507.980 USD |
| 2030-08 | 757.797 USD | 3.566 USD | 513.271 USD |
| 2030-09 | 762.673 USD | 3.576 USD | 518.563 USD |
| 2030-10 | 767.580 USD | 3.586 USD | 523.854 USD |
| 2030-11 | 772.518 USD | 3.596 USD | 529.146 USD |
| 2030-12 | 777.489 USD | 3.606 USD | 529.146 USD |
| 2031-01 | 782.491 USD | 3.616 USD | 529.146 USD |
| 2031-02 | 787.526 USD | 3.626 USD | 529.146 USD |
| 2031-03 | 792.593 USD | 3.637 USD | 529.146 USD |
| 2031-04 | 797.692 USD | 3.647 USD | 529.146 USD |
| 2031-05 | 802.825 USD | 3.657 USD | 529.146 USD |
| 2031-06 | 807.990 USD | 3.667 USD | 529.146 USD |
| 2031-07 | 813.189 USD | 3.677 USD | 529.146 USD |
| 2031-08 | 818.421 USD | 3.687 USD | 529.146 USD |
| 2031-09 | 823.687 USD | 3.698 USD | 529.146 USD |
| 2031-10 | 828.986 USD | 3.708 USD | 529.146 USD |
| 2031-11 | 834.320 USD | 3.718 USD | 529.146 USD |
| 2031-12 | 839.688 USD | 3.729 USD | 529.146 USD |
| 2032-01 | 845.091 USD | 3.739 USD | 529.146 USD |
| 2032-02 | 850.528 USD | 3.750 USD | 529.146 USD |
| 2032-03 | 856.000 USD | 3.760 USD | 529.146 USD |
| 2032-04 | 861.508 USD | 3.770 USD | 529.146 USD |
| 2032-05 | 867.051 USD | 3.781 USD | 529.146 USD |
| 2032-06 | 872.630 USD | 3.791 USD | 529.146 USD |
| 2032-07 | 878.244 USD | 3.802 USD | 529.146 USD |
| 2032-08 | 883.894 USD | 3.812 USD | 529.146 USD |
| 2032-09 | 889.581 USD | 3.823 USD | 529.146 USD |
| 2032-10 | 895.305 USD | 3.834 USD | 529.146 USD |
| 2032-11 | 901.066 USD | 3.844 USD | 529.146 USD |
| 2032-12 | 906.863 USD | 3.855 USD | 529.146 USD |
| 2033-01 | 912.698 USD | 3.865 USD | 529.146 USD |
| 2033-02 | 918.570 USD | 3.876 USD | 529.146 USD |
| 2033-03 | 924.480 USD | 3.887 USD | 529.146 USD |
| 2033-04 | 930.428 USD | 3.897 USD | 529.146 USD |
| 2033-05 | 936.415 USD | 3.908 USD | 529.146 USD |
| 2033-06 | 942.440 USD | 3.919 USD | 529.146 USD |
| 2033-07 | 948.504 USD | 3.930 USD | 529.146 USD |
| 2033-08 | 954.606 USD | 3.941 USD | 529.146 USD |
| 2033-09 | 960.748 USD | 3.952 USD | 529.146 USD |
| 2033-10 | 966.930 USD | 3.963 USD | 529.146 USD |
| 2033-11 | 973.151 USD | 3.974 USD | 529.146 USD |
| 2033-12 | 979.412 USD | 3.985 USD | 529.146 USD |
| 2034-01 | 985.714 USD | 3.996 USD | 529.146 USD |
| 2034-02 | 992.056 USD | 4.007 USD | 529.146 USD |
| 2034-03 | 998.439 USD | 4.018 USD | 529.146 USD |
| 2034-04 | 1.004.863 USD | 4.029 USD | 529.146 USD |
| 2034-05 | 1.011.328 USD | 4.040 USD | 529.146 USD |
| 2034-06 | 1.017.835 USD | 4.051 USD | 529.146 USD |
| 2034-07 | 1.024.384 USD | 4.062 USD | 529.146 USD |
| 2034-08 | 1.030.975 USD | 4.073 USD | 529.146 USD |
| 2034-09 | 1.037.608 USD | 4.085 USD | 529.146 USD |
| 2034-10 | 1.044.284 USD | 4.096 USD | 529.146 USD |
| 2034-11 | 1.051.003 USD | 4.107 USD | 529.146 USD |
| 2034-12 | 1.057.765 USD | 4.118 USD | 529.146 USD |
| 2035-01 | 1.064.571 USD | 4.130 USD | 529.146 USD |
| 2035-02 | 1.071.421 USD | 4.141 USD | 529.146 USD |
| 2035-03 | 1.078.314 USD | 4.152 USD | 529.146 USD |
| 2035-04 | 1.085.252 USD | 4.164 USD | 529.146 USD |
| 2035-05 | 1.092.234 USD | 4.175 USD | 529.146 USD |
| 2035-06 | 1.099.262 USD | 4.187 USD | 529.146 USD |
| 2035-07 | 1.106.334 USD | 4.198 USD | 529.146 USD |
| 2035-08 | 1.113.453 USD | 4.210 USD | 529.146 USD |
| 2035-09 | 1.120.617 USD | 4.221 USD | 529.146 USD |
| 2035-10 | 1.127.827 USD | 4.233 USD | 529.146 USD |
| 2035-11 | 1.135.083 USD | 4.244 USD | 529.146 USD |
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 529.146 USD | 0 USD | 164.035 USD |
| 2026 | 571.477 USD | 21.385 USD | 280.447 USD |
| 2027 | 617.195 USD | 38.519 USD | 343.944 USD |
| 2028 | 666.571 USD | 39.847 USD | 407.442 USD |
| 2029 | 719.897 USD | 41.212 USD | 470.939 USD |
| 2030 | 777.489 USD | 42.617 USD | 529.146 USD |
| 2031 | 839.688 USD | 44.067 USD | 529.146 USD |
| 2032 | 906.863 USD | 45.561 USD | 529.146 USD |
| 2033 | 979.412 USD | 47.097 USD | 529.146 USD |
| 2034 | 1.057.765 USD | 48.682 USD | 529.146 USD |