Calculate investment numbers:
Payment Plan:
The amount to be paid at the time of the contract.
Percent: 10.00 % after 3 month
Percent: 10.00 % after 6 month
Percent: 10.00 % after 9 month
Percent: 10.00 % after 12 month
Percent: 10.00 % after 15 month
Percent: 10.00 % after 18 month
The amount to be paid at the time of the handover.
Calculated discounts:
Purchase Details for Aqua Flora - Post Handover Rental - One Bedroom
AED
USD
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.405.000 AED | 0 AED | 281.000 AED |
| 2026-01 | 1.414.039 AED | 0 AED | 281.000 AED |
| 2026-02 | 1.423.137 AED | 0 AED | 421.500 AED |
| 2026-03 | 1.432.294 AED | 0 AED | 421.500 AED |
| 2026-04 | 1.441.509 AED | 0 AED | 421.500 AED |
| 2026-05 | 1.450.784 AED | 0 AED | 562.000 AED |
| 2026-06 | 1.460.118 AED | 0 AED | 562.000 AED |
| 2026-07 | 1.469.513 AED | 0 AED | 562.000 AED |
| 2026-08 | 1.478.968 AED | 0 AED | 702.500 AED |
| 2026-09 | 1.488.483 AED | 0 AED | 702.500 AED |
| 2026-10 | 1.498.060 AED | 0 AED | 702.500 AED |
| 2026-11 | 1.507.699 AED | 0 AED | 843.000 AED |
| 2026-12 | 1.517.400 AED | 0 AED | 843.000 AED |
| 2027-01 | 1.527.162 AED | 0 AED | 843.000 AED |
| 2027-02 | 1.536.988 AED | 0 AED | 983.500 AED |
| 2027-03 | 1.546.877 AED | 0 AED | 983.500 AED |
| 2027-04 | 1.556.830 AED | 0 AED | 983.500 AED |
| 2027-05 | 1.566.847 AED | 0 AED | 1.124.000 AED |
| 2027-06 | 1.576.928 AED | 0 AED | 1.124.000 AED |
| 2027-07 | 1.587.074 AED | 0 AED | 1.124.000 AED |
| 2027-08 | 1.597.285 AED | 0 AED | 1.124.000 AED |
| 2027-09 | 1.607.562 AED | 8.404 AED | 1.405.000 AED |
| 2027-10 | 1.617.905 AED | 8.404 AED | 1.405.000 AED |
| 2027-11 | 1.628.315 AED | 8.404 AED | 1.405.000 AED |
| 2027-12 | 1.638.792 AED | 8.404 AED | 1.405.000 AED |
| 2028-01 | 1.649.336 AED | 8.685 AED | 1.405.000 AED |
| 2028-02 | 1.659.947 AED | 8.708 AED | 1.405.000 AED |
| 2028-03 | 1.670.628 AED | 8.732 AED | 1.405.000 AED |
| 2028-04 | 1.681.376 AED | 8.756 AED | 1.405.000 AED |
| 2028-05 | 1.692.194 AED | 8.780 AED | 1.405.000 AED |
| 2028-06 | 1.703.082 AED | 8.804 AED | 1.405.000 AED |
| 2028-07 | 1.714.040 AED | 8.828 AED | 1.405.000 AED |
| 2028-08 | 1.725.068 AED | 8.852 AED | 1.405.000 AED |
| 2028-09 | 1.736.167 AED | 8.877 AED | 1.405.000 AED |
| 2028-10 | 1.747.338 AED | 8.901 AED | 1.405.000 AED |
| 2028-11 | 1.758.580 AED | 8.925 AED | 1.405.000 AED |
| 2028-12 | 1.769.895 AED | 8.950 AED | 1.405.000 AED |
| 2029-01 | 1.781.282 AED | 8.974 AED | 1.405.000 AED |
| 2029-02 | 1.792.743 AED | 8.999 AED | 1.405.000 AED |
| 2029-03 | 1.804.278 AED | 9.023 AED | 1.405.000 AED |
| 2029-04 | 1.815.887 AED | 9.048 AED | 1.405.000 AED |
| 2029-05 | 1.827.570 AED | 9.072 AED | 1.405.000 AED |
| 2029-06 | 1.839.329 AED | 9.097 AED | 1.405.000 AED |
| 2029-07 | 1.851.163 AED | 9.122 AED | 1.405.000 AED |
| 2029-08 | 1.863.073 AED | 9.147 AED | 1.405.000 AED |
| 2029-09 | 1.875.061 AED | 9.172 AED | 1.405.000 AED |
| 2029-10 | 1.887.125 AED | 9.197 AED | 1.405.000 AED |
| 2029-11 | 1.899.267 AED | 9.222 AED | 1.405.000 AED |
| 2029-12 | 1.911.486 AED | 9.247 AED | 1.405.000 AED |
| 2030-01 | 1.923.785 AED | 9.272 AED | 1.405.000 AED |
| 2030-02 | 1.936.163 AED | 9.297 AED | 1.405.000 AED |
| 2030-03 | 1.948.620 AED | 9.323 AED | 1.405.000 AED |
| 2030-04 | 1.961.158 AED | 9.348 AED | 1.405.000 AED |
| 2030-05 | 1.973.776 AED | 9.374 AED | 1.405.000 AED |
| 2030-06 | 1.986.475 AED | 9.399 AED | 1.405.000 AED |
| 2030-07 | 1.999.256 AED | 9.425 AED | 1.405.000 AED |
| 2030-08 | 2.012.119 AED | 9.450 AED | 1.405.000 AED |
| 2030-09 | 2.025.065 AED | 9.476 AED | 1.405.000 AED |
| 2030-10 | 2.038.095 AED | 9.502 AED | 1.405.000 AED |
| 2030-11 | 2.051.208 AED | 9.527 AED | 1.405.000 AED |
| 2030-12 | 2.064.405 AED | 9.553 AED | 1.405.000 AED |
| 2031-01 | 2.077.688 AED | 9.579 AED | 1.405.000 AED |
| 2031-02 | 2.091.056 AED | 9.605 AED | 1.405.000 AED |
| 2031-03 | 2.104.510 AED | 9.631 AED | 1.405.000 AED |
| 2031-04 | 2.118.050 AED | 9.657 AED | 1.405.000 AED |
| 2031-05 | 2.131.678 AED | 9.684 AED | 1.405.000 AED |
| 2031-06 | 2.145.393 AED | 9.710 AED | 1.405.000 AED |
| 2031-07 | 2.159.197 AED | 9.736 AED | 1.405.000 AED |
| 2031-08 | 2.173.089 AED | 9.763 AED | 1.405.000 AED |
| 2031-09 | 2.187.071 AED | 9.789 AED | 1.405.000 AED |
| 2031-10 | 2.201.142 AED | 9.816 AED | 1.405.000 AED |
| 2031-11 | 2.215.305 AED | 9.842 AED | 1.405.000 AED |
| 2031-12 | 2.229.558 AED | 9.869 AED | 1.405.000 AED |
| 2032-01 | 2.243.903 AED | 9.896 AED | 1.405.000 AED |
| 2032-02 | 2.258.340 AED | 9.922 AED | 1.405.000 AED |
| 2032-03 | 2.272.871 AED | 9.949 AED | 1.405.000 AED |
| 2032-04 | 2.287.494 AED | 9.976 AED | 1.405.000 AED |
| 2032-05 | 2.302.212 AED | 10.003 AED | 1.405.000 AED |
| 2032-06 | 2.317.025 AED | 10.030 AED | 1.405.000 AED |
| 2032-07 | 2.331.932 AED | 10.057 AED | 1.405.000 AED |
| 2032-08 | 2.346.936 AED | 10.084 AED | 1.405.000 AED |
| 2032-09 | 2.362.036 AED | 10.112 AED | 1.405.000 AED |
| 2032-10 | 2.377.234 AED | 10.139 AED | 1.405.000 AED |
| 2032-11 | 2.392.529 AED | 10.166 AED | 1.405.000 AED |
| 2032-12 | 2.407.923 AED | 10.194 AED | 1.405.000 AED |
| 2033-01 | 2.423.415 AED | 10.221 AED | 1.405.000 AED |
| 2033-02 | 2.439.008 AED | 10.249 AED | 1.405.000 AED |
| 2033-03 | 2.454.700 AED | 10.277 AED | 1.405.000 AED |
| 2033-04 | 2.470.494 AED | 10.304 AED | 1.405.000 AED |
| 2033-05 | 2.486.389 AED | 10.332 AED | 1.405.000 AED |
| 2033-06 | 2.502.387 AED | 10.360 AED | 1.405.000 AED |
| 2033-07 | 2.518.487 AED | 10.388 AED | 1.405.000 AED |
| 2033-08 | 2.534.691 AED | 10.416 AED | 1.405.000 AED |
| 2033-09 | 2.550.999 AED | 10.444 AED | 1.405.000 AED |
| 2033-10 | 2.567.413 AED | 10.472 AED | 1.405.000 AED |
| 2033-11 | 2.583.931 AED | 10.500 AED | 1.405.000 AED |
| 2033-12 | 2.600.556 AED | 10.528 AED | 1.405.000 AED |
| 2034-01 | 2.617.289 AED | 10.557 AED | 1.405.000 AED |
| 2034-02 | 2.634.128 AED | 10.585 AED | 1.405.000 AED |
| 2034-03 | 2.651.076 AED | 10.614 AED | 1.405.000 AED |
| 2034-04 | 2.668.133 AED | 10.642 AED | 1.405.000 AED |
| 2034-05 | 2.685.300 AED | 10.671 AED | 1.405.000 AED |
| 2034-06 | 2.702.578 AED | 10.700 AED | 1.405.000 AED |
| 2034-07 | 2.719.966 AED | 10.728 AED | 1.405.000 AED |
| 2034-08 | 2.737.466 AED | 10.757 AED | 1.405.000 AED |
| 2034-09 | 2.755.079 AED | 10.786 AED | 1.405.000 AED |
| 2034-10 | 2.772.806 AED | 10.815 AED | 1.405.000 AED |
| 2034-11 | 2.790.646 AED | 10.844 AED | 1.405.000 AED |
| 2034-12 | 2.808.601 AED | 10.873 AED | 1.405.000 AED |
| 2035-01 | 2.826.672 AED | 10.902 AED | 1.405.000 AED |
| 2035-02 | 2.844.859 AED | 10.932 AED | 1.405.000 AED |
| 2035-03 | 2.863.162 AED | 10.961 AED | 1.405.000 AED |
| 2035-04 | 2.881.584 AED | 10.990 AED | 1.405.000 AED |
| 2035-05 | 2.900.124 AED | 11.020 AED | 1.405.000 AED |
| 2035-06 | 2.918.784 AED | 11.049 AED | 1.405.000 AED |
| 2035-07 | 2.937.563 AED | 11.079 AED | 1.405.000 AED |
| 2035-08 | 2.956.464 AED | 11.109 AED | 1.405.000 AED |
| 2035-09 | 2.975.486 AED | 11.139 AED | 1.405.000 AED |
| 2035-10 | 2.994.630 AED | 11.168 AED | 1.405.000 AED |
| 2035-11 | 3.013.898 AED | 11.198 AED | 1.405.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.405.000 AED | 0 AED | 281.000 AED |
| 2026 | 1.517.400 AED | 0 AED | 843.000 AED |
| 2027 | 1.638.792 AED | 33.616 AED | 1.405.000 AED |
| 2028 | 1.769.895 AED | 105.798 AED | 1.405.000 AED |
| 2029 | 1.911.486 AED | 109.320 AED | 1.405.000 AED |
| 2030 | 2.064.405 AED | 112.946 AED | 1.405.000 AED |
| 2031 | 2.229.558 AED | 116.681 AED | 1.405.000 AED |
| 2032 | 2.407.923 AED | 120.528 AED | 1.405.000 AED |
| 2033 | 2.600.556 AED | 124.491 AED | 1.405.000 AED |
| 2034 | 2.808.601 AED | 128.572 AED | 1.405.000 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 379.350 USD | 0 USD | 75.870 USD |
| 2026-01 | 381.790 USD | 0 USD | 75.870 USD |
| 2026-02 | 384.246 USD | 0 USD | 113.805 USD |
| 2026-03 | 386.719 USD | 0 USD | 113.805 USD |
| 2026-04 | 389.207 USD | 0 USD | 113.805 USD |
| 2026-05 | 391.711 USD | 0 USD | 151.740 USD |
| 2026-06 | 394.231 USD | 0 USD | 151.740 USD |
| 2026-07 | 396.768 USD | 0 USD | 151.740 USD |
| 2026-08 | 399.321 USD | 0 USD | 189.675 USD |
| 2026-09 | 401.890 USD | 0 USD | 189.675 USD |
| 2026-10 | 404.476 USD | 0 USD | 189.675 USD |
| 2026-11 | 407.078 USD | 0 USD | 227.610 USD |
| 2026-12 | 409.698 USD | 0 USD | 227.610 USD |
| 2027-01 | 412.333 USD | 0 USD | 227.610 USD |
| 2027-02 | 414.986 USD | 0 USD | 265.545 USD |
| 2027-03 | 417.656 USD | 0 USD | 265.545 USD |
| 2027-04 | 420.344 USD | 0 USD | 265.545 USD |
| 2027-05 | 423.048 USD | 0 USD | 303.480 USD |
| 2027-06 | 425.770 USD | 0 USD | 303.480 USD |
| 2027-07 | 428.509 USD | 0 USD | 303.480 USD |
| 2027-08 | 431.266 USD | 0 USD | 303.480 USD |
| 2027-09 | 434.041 USD | 2.269 USD | 379.350 USD |
| 2027-10 | 436.834 USD | 2.269 USD | 379.350 USD |
| 2027-11 | 439.645 USD | 2.269 USD | 379.350 USD |
| 2027-12 | 442.473 USD | 2.269 USD | 379.350 USD |
| 2028-01 | 445.320 USD | 2.344 USD | 379.350 USD |
| 2028-02 | 448.185 USD | 2.351 USD | 379.350 USD |
| 2028-03 | 451.069 USD | 2.357 USD | 379.350 USD |
| 2028-04 | 453.971 USD | 2.364 USD | 379.350 USD |
| 2028-05 | 456.892 USD | 2.370 USD | 379.350 USD |
| 2028-06 | 459.832 USD | 2.377 USD | 379.350 USD |
| 2028-07 | 462.790 USD | 2.383 USD | 379.350 USD |
| 2028-08 | 465.768 USD | 2.390 USD | 379.350 USD |
| 2028-09 | 468.765 USD | 2.396 USD | 379.350 USD |
| 2028-10 | 471.781 USD | 2.403 USD | 379.350 USD |
| 2028-11 | 474.816 USD | 2.409 USD | 379.350 USD |
| 2028-12 | 477.871 USD | 2.416 USD | 379.350 USD |
| 2029-01 | 480.946 USD | 2.422 USD | 379.350 USD |
| 2029-02 | 484.040 USD | 2.429 USD | 379.350 USD |
| 2029-03 | 487.155 USD | 2.436 USD | 379.350 USD |
| 2029-04 | 490.289 USD | 2.442 USD | 379.350 USD |
| 2029-05 | 493.443 USD | 2.449 USD | 379.350 USD |
| 2029-06 | 496.618 USD | 2.456 USD | 379.350 USD |
| 2029-07 | 499.814 USD | 2.462 USD | 379.350 USD |
| 2029-08 | 503.029 USD | 2.469 USD | 379.350 USD |
| 2029-09 | 506.266 USD | 2.476 USD | 379.350 USD |
| 2029-10 | 509.523 USD | 2.483 USD | 379.350 USD |
| 2029-11 | 512.802 USD | 2.489 USD | 379.350 USD |
| 2029-12 | 516.101 USD | 2.496 USD | 379.350 USD |
| 2030-01 | 519.421 USD | 2.503 USD | 379.350 USD |
| 2030-02 | 522.764 USD | 2.510 USD | 379.350 USD |
| 2030-03 | 526.127 USD | 2.517 USD | 379.350 USD |
| 2030-04 | 529.512 USD | 2.523 USD | 379.350 USD |
| 2030-05 | 532.919 USD | 2.530 USD | 379.350 USD |
| 2030-06 | 536.348 USD | 2.537 USD | 379.350 USD |
| 2030-07 | 539.799 USD | 2.544 USD | 379.350 USD |
| 2030-08 | 543.272 USD | 2.551 USD | 379.350 USD |
| 2030-09 | 546.767 USD | 2.558 USD | 379.350 USD |
| 2030-10 | 550.285 USD | 2.565 USD | 379.350 USD |
| 2030-11 | 553.826 USD | 2.572 USD | 379.350 USD |
| 2030-12 | 557.389 USD | 2.579 USD | 379.350 USD |
| 2031-01 | 560.975 USD | 2.586 USD | 379.350 USD |
| 2031-02 | 564.585 USD | 2.593 USD | 379.350 USD |
| 2031-03 | 568.217 USD | 2.600 USD | 379.350 USD |
| 2031-04 | 571.873 USD | 2.607 USD | 379.350 USD |
| 2031-05 | 575.553 USD | 2.614 USD | 379.350 USD |
| 2031-06 | 579.256 USD | 2.621 USD | 379.350 USD |
| 2031-07 | 582.983 USD | 2.628 USD | 379.350 USD |
| 2031-08 | 586.734 USD | 2.636 USD | 379.350 USD |
| 2031-09 | 590.509 USD | 2.643 USD | 379.350 USD |
| 2031-10 | 594.308 USD | 2.650 USD | 379.350 USD |
| 2031-11 | 598.132 USD | 2.657 USD | 379.350 USD |
| 2031-12 | 601.980 USD | 2.664 USD | 379.350 USD |
| 2032-01 | 605.853 USD | 2.671 USD | 379.350 USD |
| 2032-02 | 609.751 USD | 2.678 USD | 379.350 USD |
| 2032-03 | 613.675 USD | 2.686 USD | 379.350 USD |
| 2032-04 | 617.623 USD | 2.693 USD | 379.350 USD |
| 2032-05 | 621.597 USD | 2.700 USD | 379.350 USD |
| 2032-06 | 625.596 USD | 2.708 USD | 379.350 USD |
| 2032-07 | 629.621 USD | 2.715 USD | 379.350 USD |
| 2032-08 | 633.672 USD | 2.722 USD | 379.350 USD |
| 2032-09 | 637.749 USD | 2.730 USD | 379.350 USD |
| 2032-10 | 641.853 USD | 2.737 USD | 379.350 USD |
| 2032-11 | 645.982 USD | 2.744 USD | 379.350 USD |
| 2032-12 | 650.139 USD | 2.752 USD | 379.350 USD |
| 2033-01 | 654.322 USD | 2.759 USD | 379.350 USD |
| 2033-02 | 658.532 USD | 2.767 USD | 379.350 USD |
| 2033-03 | 662.769 USD | 2.774 USD | 379.350 USD |
| 2033-04 | 667.033 USD | 2.782 USD | 379.350 USD |
| 2033-05 | 671.325 USD | 2.789 USD | 379.350 USD |
| 2033-06 | 675.644 USD | 2.797 USD | 379.350 USD |
| 2033-07 | 679.991 USD | 2.804 USD | 379.350 USD |
| 2033-08 | 684.366 USD | 2.812 USD | 379.350 USD |
| 2033-09 | 688.769 USD | 2.819 USD | 379.350 USD |
| 2033-10 | 693.201 USD | 2.827 USD | 379.350 USD |
| 2033-11 | 697.661 USD | 2.835 USD | 379.350 USD |
| 2033-12 | 702.150 USD | 2.842 USD | 379.350 USD |
| 2034-01 | 706.668 USD | 2.850 USD | 379.350 USD |
| 2034-02 | 711.214 USD | 2.857 USD | 379.350 USD |
| 2034-03 | 715.790 USD | 2.865 USD | 379.350 USD |
| 2034-04 | 720.395 USD | 2.873 USD | 379.350 USD |
| 2034-05 | 725.031 USD | 2.881 USD | 379.350 USD |
| 2034-06 | 729.696 USD | 2.889 USD | 379.350 USD |
| 2034-07 | 734.390 USD | 2.896 USD | 379.350 USD |
| 2034-08 | 739.115 USD | 2.904 USD | 379.350 USD |
| 2034-09 | 743.871 USD | 2.912 USD | 379.350 USD |
| 2034-10 | 748.657 USD | 2.920 USD | 379.350 USD |
| 2034-11 | 753.474 USD | 2.927 USD | 379.350 USD |
| 2034-12 | 758.322 USD | 2.935 USD | 379.350 USD |
| 2035-01 | 763.201 USD | 2.943 USD | 379.350 USD |
| 2035-02 | 768.111 USD | 2.951 USD | 379.350 USD |
| 2035-03 | 773.053 USD | 2.959 USD | 379.350 USD |
| 2035-04 | 778.027 USD | 2.967 USD | 379.350 USD |
| 2035-05 | 783.033 USD | 2.975 USD | 379.350 USD |
| 2035-06 | 788.071 USD | 2.983 USD | 379.350 USD |
| 2035-07 | 793.142 USD | 2.991 USD | 379.350 USD |
| 2035-08 | 798.245 USD | 2.999 USD | 379.350 USD |
| 2035-09 | 803.381 USD | 3.007 USD | 379.350 USD |
| 2035-10 | 808.550 USD | 3.015 USD | 379.350 USD |
| 2035-11 | 813.752 USD | 3.023 USD | 379.350 USD |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 379.350 USD | 0 USD | 75.870 USD |
| 2026 | 409.698 USD | 0 USD | 227.610 USD |
| 2027 | 442.473 USD | 9.076 USD | 379.350 USD |
| 2028 | 477.871 USD | 28.560 USD | 379.350 USD |
| 2029 | 516.101 USD | 29.509 USD | 379.350 USD |
| 2030 | 557.389 USD | 30.489 USD | 379.350 USD |
| 2031 | 601.980 USD | 31.499 USD | 379.350 USD |
| 2032 | 650.139 USD | 32.536 USD | 379.350 USD |
| 2033 | 702.150 USD | 33.607 USD | 379.350 USD |
| 2034 | 758.322 USD | 34.709 USD | 379.350 USD |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.