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 Al Haseen Residences 3 - One Bedroom
AED
USD
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.150.656 AED | 0 AED | 356.703 AED |
| 2026-01 | 1.158.059 AED | 0 AED | 368.209 AED |
| 2026-02 | 1.165.510 AED | 0 AED | 379.716 AED |
| 2026-03 | 1.173.009 AED | 9.588 AED | 506.288 AED |
| 2026-04 | 1.180.556 AED | 9.588 AED | 517.795 AED |
| 2026-05 | 1.188.152 AED | 9.588 AED | 529.301 AED |
| 2026-06 | 1.195.796 AED | 9.588 AED | 540.808 AED |
| 2026-07 | 1.203.490 AED | 9.588 AED | 552.314 AED |
| 2026-08 | 1.211.233 AED | 9.588 AED | 563.821 AED |
| 2026-09 | 1.219.026 AED | 9.588 AED | 575.328 AED |
| 2026-10 | 1.226.870 AED | 9.588 AED | 586.834 AED |
| 2026-11 | 1.234.763 AED | 9.588 AED | 598.341 AED |
| 2026-12 | 1.242.708 AED | 9.588 AED | 609.847 AED |
| 2027-01 | 1.250.704 AED | 9.876 AED | 621.354 AED |
| 2027-02 | 1.258.751 AED | 9.900 AED | 632.860 AED |
| 2027-03 | 1.266.850 AED | 9.925 AED | 644.367 AED |
| 2027-04 | 1.275.000 AED | 9.949 AED | 655.873 AED |
| 2027-05 | 1.283.204 AED | 9.974 AED | 667.380 AED |
| 2027-06 | 1.291.460 AED | 9.998 AED | 678.887 AED |
| 2027-07 | 1.299.769 AED | 10.023 AED | 690.393 AED |
| 2027-08 | 1.308.132 AED | 10.048 AED | 701.900 AED |
| 2027-09 | 1.316.549 AED | 10.072 AED | 713.406 AED |
| 2027-10 | 1.325.019 AED | 10.097 AED | 724.913 AED |
| 2027-11 | 1.333.545 AED | 10.122 AED | 736.419 AED |
| 2027-12 | 1.342.125 AED | 10.147 AED | 747.926 AED |
| 2028-01 | 1.350.760 AED | 10.172 AED | 759.432 AED |
| 2028-02 | 1.359.451 AED | 10.197 AED | 770.939 AED |
| 2028-03 | 1.368.198 AED | 10.222 AED | 782.446 AED |
| 2028-04 | 1.377.001 AED | 10.248 AED | 793.952 AED |
| 2028-05 | 1.385.860 AED | 10.273 AED | 805.459 AED |
| 2028-06 | 1.394.777 AED | 10.298 AED | 816.965 AED |
| 2028-07 | 1.403.751 AED | 10.324 AED | 828.472 AED |
| 2028-08 | 1.412.783 AED | 10.349 AED | 839.978 AED |
| 2028-09 | 1.421.873 AED | 10.375 AED | 851.485 AED |
| 2028-10 | 1.431.021 AED | 10.400 AED | 862.992 AED |
| 2028-11 | 1.440.228 AED | 10.426 AED | 874.498 AED |
| 2028-12 | 1.449.495 AED | 10.452 AED | 886.005 AED |
| 2029-01 | 1.458.821 AED | 10.477 AED | 897.511 AED |
| 2029-02 | 1.468.207 AED | 10.503 AED | 909.018 AED |
| 2029-03 | 1.477.653 AED | 10.529 AED | 920.524 AED |
| 2029-04 | 1.487.161 AED | 10.555 AED | 932.031 AED |
| 2029-05 | 1.496.729 AED | 10.581 AED | 943.537 AED |
| 2029-06 | 1.506.359 AED | 10.607 AED | 955.044 AED |
| 2029-07 | 1.516.051 AED | 10.633 AED | 966.551 AED |
| 2029-08 | 1.525.805 AED | 10.660 AED | 978.057 AED |
| 2029-09 | 1.535.622 AED | 10.686 AED | 989.564 AED |
| 2029-10 | 1.545.503 AED | 10.712 AED | 1.001.070 AED |
| 2029-11 | 1.555.446 AED | 10.739 AED | 1.012.577 AED |
| 2029-12 | 1.565.454 AED | 10.765 AED | 1.024.083 AED |
| 2030-01 | 1.575.526 AED | 10.792 AED | 1.035.590 AED |
| 2030-02 | 1.585.663 AED | 10.818 AED | 1.047.096 AED |
| 2030-03 | 1.595.866 AED | 10.845 AED | 1.058.603 AED |
| 2030-04 | 1.606.134 AED | 10.872 AED | 1.070.110 AED |
| 2030-05 | 1.616.467 AED | 10.899 AED | 1.081.616 AED |
| 2030-06 | 1.626.868 AED | 10.925 AED | 1.093.123 AED |
| 2030-07 | 1.637.335 AED | 10.952 AED | 1.104.629 AED |
| 2030-08 | 1.647.870 AED | 10.979 AED | 1.116.136 AED |
| 2030-09 | 1.658.472 AED | 11.007 AED | 1.127.642 AED |
| 2030-10 | 1.669.143 AED | 11.034 AED | 1.139.149 AED |
| 2030-11 | 1.679.882 AED | 11.061 AED | 1.150.656 AED |
| 2030-12 | 1.690.691 AED | 11.088 AED | 1.150.656 AED |
| 2031-01 | 1.701.569 AED | 11.115 AED | 1.150.656 AED |
| 2031-02 | 1.712.517 AED | 11.143 AED | 1.150.656 AED |
| 2031-03 | 1.723.535 AED | 11.170 AED | 1.150.656 AED |
| 2031-04 | 1.734.624 AED | 11.198 AED | 1.150.656 AED |
| 2031-05 | 1.745.785 AED | 11.226 AED | 1.150.656 AED |
| 2031-06 | 1.757.017 AED | 11.253 AED | 1.150.656 AED |
| 2031-07 | 1.768.322 AED | 11.281 AED | 1.150.656 AED |
| 2031-08 | 1.779.699 AED | 11.309 AED | 1.150.656 AED |
| 2031-09 | 1.791.150 AED | 11.337 AED | 1.150.656 AED |
| 2031-10 | 1.802.674 AED | 11.365 AED | 1.150.656 AED |
| 2031-11 | 1.814.273 AED | 11.393 AED | 1.150.656 AED |
| 2031-12 | 1.825.946 AED | 11.421 AED | 1.150.656 AED |
| 2032-01 | 1.837.694 AED | 11.449 AED | 1.150.656 AED |
| 2032-02 | 1.849.518 AED | 11.477 AED | 1.150.656 AED |
| 2032-03 | 1.861.418 AED | 11.506 AED | 1.150.656 AED |
| 2032-04 | 1.873.394 AED | 11.534 AED | 1.150.656 AED |
| 2032-05 | 1.885.448 AED | 11.562 AED | 1.150.656 AED |
| 2032-06 | 1.897.579 AED | 11.591 AED | 1.150.656 AED |
| 2032-07 | 1.909.788 AED | 11.619 AED | 1.150.656 AED |
| 2032-08 | 1.922.075 AED | 11.648 AED | 1.150.656 AED |
| 2032-09 | 1.934.442 AED | 11.677 AED | 1.150.656 AED |
| 2032-10 | 1.946.888 AED | 11.706 AED | 1.150.656 AED |
| 2032-11 | 1.959.415 AED | 11.734 AED | 1.150.656 AED |
| 2032-12 | 1.972.022 AED | 11.763 AED | 1.150.656 AED |
| 2033-01 | 1.984.710 AED | 11.792 AED | 1.150.656 AED |
| 2033-02 | 1.997.479 AED | 11.822 AED | 1.150.656 AED |
| 2033-03 | 2.010.331 AED | 11.851 AED | 1.150.656 AED |
| 2033-04 | 2.023.266 AED | 11.880 AED | 1.150.656 AED |
| 2033-05 | 2.036.284 AED | 11.909 AED | 1.150.656 AED |
| 2033-06 | 2.049.385 AED | 11.939 AED | 1.150.656 AED |
| 2033-07 | 2.062.571 AED | 11.968 AED | 1.150.656 AED |
| 2033-08 | 2.075.842 AED | 11.998 AED | 1.150.656 AED |
| 2033-09 | 2.089.198 AED | 12.027 AED | 1.150.656 AED |
| 2033-10 | 2.102.640 AED | 12.057 AED | 1.150.656 AED |
| 2033-11 | 2.116.168 AED | 12.087 AED | 1.150.656 AED |
| 2033-12 | 2.129.783 AED | 12.116 AED | 1.150.656 AED |
| 2034-01 | 2.143.487 AED | 12.146 AED | 1.150.656 AED |
| 2034-02 | 2.157.278 AED | 12.176 AED | 1.150.656 AED |
| 2034-03 | 2.171.158 AED | 12.206 AED | 1.150.656 AED |
| 2034-04 | 2.185.127 AED | 12.236 AED | 1.150.656 AED |
| 2034-05 | 2.199.186 AED | 12.267 AED | 1.150.656 AED |
| 2034-06 | 2.213.336 AED | 12.297 AED | 1.150.656 AED |
| 2034-07 | 2.227.577 AED | 12.327 AED | 1.150.656 AED |
| 2034-08 | 2.241.909 AED | 12.357 AED | 1.150.656 AED |
| 2034-09 | 2.256.333 AED | 12.388 AED | 1.150.656 AED |
| 2034-10 | 2.270.851 AED | 12.419 AED | 1.150.656 AED |
| 2034-11 | 2.285.461 AED | 12.449 AED | 1.150.656 AED |
| 2034-12 | 2.300.166 AED | 12.480 AED | 1.150.656 AED |
| 2035-01 | 2.314.966 AED | 12.511 AED | 1.150.656 AED |
| 2035-02 | 2.329.860 AED | 12.541 AED | 1.150.656 AED |
| 2035-03 | 2.344.850 AED | 12.572 AED | 1.150.656 AED |
| 2035-04 | 2.359.937 AED | 12.603 AED | 1.150.656 AED |
| 2035-05 | 2.375.121 AED | 12.635 AED | 1.150.656 AED |
| 2035-06 | 2.390.403 AED | 12.666 AED | 1.150.656 AED |
| 2035-07 | 2.405.783 AED | 12.697 AED | 1.150.656 AED |
| 2035-08 | 2.421.262 AED | 12.728 AED | 1.150.656 AED |
| 2035-09 | 2.436.840 AED | 12.760 AED | 1.150.656 AED |
| 2035-10 | 2.452.519 AED | 12.791 AED | 1.150.656 AED |
| 2035-11 | 2.468.298 AED | 12.823 AED | 1.150.656 AED |
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.150.656 AED | 0 AED | 356.703 AED |
| 2026 | 1.242.708 AED | 95.880 AED | 609.847 AED |
| 2027 | 1.342.125 AED | 120.131 AED | 747.926 AED |
| 2028 | 1.449.495 AED | 123.736 AED | 886.005 AED |
| 2029 | 1.565.454 AED | 127.447 AED | 1.024.083 AED |
| 2030 | 1.690.691 AED | 131.272 AED | 1.150.656 AED |
| 2031 | 1.825.946 AED | 135.211 AED | 1.150.656 AED |
| 2032 | 1.972.022 AED | 139.266 AED | 1.150.656 AED |
| 2033 | 2.129.783 AED | 143.446 AED | 1.150.656 AED |
| 2034 | 2.300.166 AED | 147.748 AED | 1.150.656 AED |
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 310.677 USD | 0 USD | 96.309 USD |
| 2026-01 | 312.675 USD | 0 USD | 99.416 USD |
| 2026-02 | 314.687 USD | 0 USD | 102.523 USD |
| 2026-03 | 316.712 USD | 2.588 USD | 136.697 USD |
| 2026-04 | 318.750 USD | 2.588 USD | 139.804 USD |
| 2026-05 | 320.801 USD | 2.588 USD | 142.911 USD |
| 2026-06 | 322.864 USD | 2.588 USD | 146.018 USD |
| 2026-07 | 324.942 USD | 2.588 USD | 149.124 USD |
| 2026-08 | 327.032 USD | 2.588 USD | 152.231 USD |
| 2026-09 | 329.137 USD | 2.588 USD | 155.338 USD |
| 2026-10 | 331.254 USD | 2.588 USD | 158.445 USD |
| 2026-11 | 333.386 USD | 2.588 USD | 161.552 USD |
| 2026-12 | 335.531 USD | 2.588 USD | 164.658 USD |
| 2027-01 | 337.690 USD | 2.666 USD | 167.765 USD |
| 2027-02 | 339.862 USD | 2.673 USD | 170.872 USD |
| 2027-03 | 342.049 USD | 2.679 USD | 173.979 USD |
| 2027-04 | 344.250 USD | 2.686 USD | 177.085 USD |
| 2027-05 | 346.465 USD | 2.692 USD | 180.192 USD |
| 2027-06 | 348.694 USD | 2.699 USD | 183.299 USD |
| 2027-07 | 350.937 USD | 2.706 USD | 186.406 USD |
| 2027-08 | 353.195 USD | 2.712 USD | 189.513 USD |
| 2027-09 | 355.468 USD | 2.719 USD | 192.619 USD |
| 2027-10 | 357.755 USD | 2.726 USD | 195.726 USD |
| 2027-11 | 360.057 USD | 2.732 USD | 198.833 USD |
| 2027-12 | 362.373 USD | 2.739 USD | 201.940 USD |
| 2028-01 | 364.705 USD | 2.746 USD | 205.046 USD |
| 2028-02 | 367.051 USD | 2.753 USD | 208.153 USD |
| 2028-03 | 369.413 USD | 2.759 USD | 211.260 USD |
| 2028-04 | 371.790 USD | 2.766 USD | 214.367 USD |
| 2028-05 | 374.182 USD | 2.773 USD | 217.473 USD |
| 2028-06 | 376.589 USD | 2.780 USD | 220.580 USD |
| 2028-07 | 379.012 USD | 2.787 USD | 223.687 USD |
| 2028-08 | 381.451 USD | 2.794 USD | 226.794 USD |
| 2028-09 | 383.905 USD | 2.801 USD | 229.900 USD |
| 2028-10 | 386.375 USD | 2.808 USD | 233.007 USD |
| 2028-11 | 388.861 USD | 2.815 USD | 236.114 USD |
| 2028-12 | 391.363 USD | 2.822 USD | 239.221 USD |
| 2029-01 | 393.881 USD | 2.828 USD | 242.327 USD |
| 2029-02 | 396.415 USD | 2.835 USD | 245.434 USD |
| 2029-03 | 398.966 USD | 2.842 USD | 248.541 USD |
| 2029-04 | 401.533 USD | 2.849 USD | 251.648 USD |
| 2029-05 | 404.116 USD | 2.856 USD | 254.754 USD |
| 2029-06 | 406.716 USD | 2.863 USD | 257.861 USD |
| 2029-07 | 409.333 USD | 2.870 USD | 260.968 USD |
| 2029-08 | 411.967 USD | 2.878 USD | 264.075 USD |
| 2029-09 | 414.617 USD | 2.885 USD | 267.182 USD |
| 2029-10 | 417.285 USD | 2.892 USD | 270.288 USD |
| 2029-11 | 419.970 USD | 2.899 USD | 273.395 USD |
| 2029-12 | 422.672 USD | 2.906 USD | 276.502 USD |
| 2030-01 | 425.392 USD | 2.913 USD | 279.609 USD |
| 2030-02 | 428.129 USD | 2.920 USD | 282.715 USD |
| 2030-03 | 430.883 USD | 2.928 USD | 285.822 USD |
| 2030-04 | 433.656 USD | 2.935 USD | 288.929 USD |
| 2030-05 | 436.446 USD | 2.942 USD | 292.036 USD |
| 2030-06 | 439.254 USD | 2.949 USD | 295.143 USD |
| 2030-07 | 442.080 USD | 2.957 USD | 298.249 USD |
| 2030-08 | 444.924 USD | 2.964 USD | 301.356 USD |
| 2030-09 | 447.787 USD | 2.971 USD | 304.463 USD |
| 2030-10 | 450.668 USD | 2.979 USD | 307.570 USD |
| 2030-11 | 453.568 USD | 2.986 USD | 310.677 USD |
| 2030-12 | 456.486 USD | 2.993 USD | 310.677 USD |
| 2031-01 | 459.423 USD | 3.001 USD | 310.677 USD |
| 2031-02 | 462.379 USD | 3.008 USD | 310.677 USD |
| 2031-03 | 465.354 USD | 3.015 USD | 310.677 USD |
| 2031-04 | 468.348 USD | 3.023 USD | 310.677 USD |
| 2031-05 | 471.361 USD | 3.031 USD | 310.677 USD |
| 2031-06 | 474.394 USD | 3.038 USD | 310.677 USD |
| 2031-07 | 477.446 USD | 3.045 USD | 310.677 USD |
| 2031-08 | 480.518 USD | 3.053 USD | 310.677 USD |
| 2031-09 | 483.610 USD | 3.060 USD | 310.677 USD |
| 2031-10 | 486.721 USD | 3.068 USD | 310.677 USD |
| 2031-11 | 489.853 USD | 3.076 USD | 310.677 USD |
| 2031-12 | 493.005 USD | 3.083 USD | 310.677 USD |
| 2032-01 | 496.177 USD | 3.091 USD | 310.677 USD |
| 2032-02 | 499.369 USD | 3.098 USD | 310.677 USD |
| 2032-03 | 502.582 USD | 3.106 USD | 310.677 USD |
| 2032-04 | 505.816 USD | 3.114 USD | 310.677 USD |
| 2032-05 | 509.070 USD | 3.121 USD | 310.677 USD |
| 2032-06 | 512.346 USD | 3.129 USD | 310.677 USD |
| 2032-07 | 515.642 USD | 3.137 USD | 310.677 USD |
| 2032-08 | 518.960 USD | 3.144 USD | 310.677 USD |
| 2032-09 | 522.299 USD | 3.152 USD | 310.677 USD |
| 2032-10 | 525.659 USD | 3.160 USD | 310.677 USD |
| 2032-11 | 529.042 USD | 3.168 USD | 310.677 USD |
| 2032-12 | 532.445 USD | 3.176 USD | 310.677 USD |
| 2033-01 | 535.871 USD | 3.183 USD | 310.677 USD |
| 2033-02 | 539.319 USD | 3.191 USD | 310.677 USD |
| 2033-03 | 542.789 USD | 3.199 USD | 310.677 USD |
| 2033-04 | 546.281 USD | 3.207 USD | 310.677 USD |
| 2033-05 | 549.796 USD | 3.215 USD | 310.677 USD |
| 2033-06 | 553.333 USD | 3.223 USD | 310.677 USD |
| 2033-07 | 556.894 USD | 3.231 USD | 310.677 USD |
| 2033-08 | 560.477 USD | 3.239 USD | 310.677 USD |
| 2033-09 | 564.083 USD | 3.247 USD | 310.677 USD |
| 2033-10 | 567.712 USD | 3.255 USD | 310.677 USD |
| 2033-11 | 571.365 USD | 3.263 USD | 310.677 USD |
| 2033-12 | 575.041 USD | 3.271 USD | 310.677 USD |
| 2034-01 | 578.741 USD | 3.279 USD | 310.677 USD |
| 2034-02 | 582.465 USD | 3.287 USD | 310.677 USD |
| 2034-03 | 586.212 USD | 3.295 USD | 310.677 USD |
| 2034-04 | 589.984 USD | 3.303 USD | 310.677 USD |
| 2034-05 | 593.780 USD | 3.312 USD | 310.677 USD |
| 2034-06 | 597.600 USD | 3.320 USD | 310.677 USD |
| 2034-07 | 601.445 USD | 3.328 USD | 310.677 USD |
| 2034-08 | 605.315 USD | 3.336 USD | 310.677 USD |
| 2034-09 | 609.209 USD | 3.344 USD | 310.677 USD |
| 2034-10 | 613.129 USD | 3.353 USD | 310.677 USD |
| 2034-11 | 617.074 USD | 3.361 USD | 310.677 USD |
| 2034-12 | 621.044 USD | 3.369 USD | 310.677 USD |
| 2035-01 | 625.040 USD | 3.377 USD | 310.677 USD |
| 2035-02 | 629.062 USD | 3.386 USD | 310.677 USD |
| 2035-03 | 633.109 USD | 3.394 USD | 310.677 USD |
| 2035-04 | 637.182 USD | 3.402 USD | 310.677 USD |
| 2035-05 | 641.282 USD | 3.411 USD | 310.677 USD |
| 2035-06 | 645.408 USD | 3.419 USD | 310.677 USD |
| 2035-07 | 649.561 USD | 3.428 USD | 310.677 USD |
| 2035-08 | 653.740 USD | 3.436 USD | 310.677 USD |
| 2035-09 | 657.946 USD | 3.445 USD | 310.677 USD |
| 2035-10 | 662.180 USD | 3.453 USD | 310.677 USD |
| 2035-11 | 666.440 USD | 3.462 USD | 310.677 USD |
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 310.677 USD | 0 USD | 96.309 USD |
| 2026 | 335.531 USD | 25.880 USD | 164.658 USD |
| 2027 | 362.373 USD | 32.429 USD | 201.940 USD |
| 2028 | 391.363 USD | 33.404 USD | 239.221 USD |
| 2029 | 422.672 USD | 34.403 USD | 276.502 USD |
| 2030 | 456.486 USD | 35.437 USD | 310.677 USD |
| 2031 | 493.005 USD | 36.501 USD | 310.677 USD |
| 2032 | 532.445 USD | 37.596 USD | 310.677 USD |
| 2033 | 575.041 USD | 38.724 USD | 310.677 USD |
| 2034 | 621.044 USD | 39.887 USD | 310.677 USD |