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 - 1,5 Bedroom
AED
USD
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.554.000 AED | 0 AED | 310.800 AED |
| 2026-01 | 1.563.998 AED | 0 AED | 310.800 AED |
| 2026-02 | 1.574.061 AED | 0 AED | 466.200 AED |
| 2026-03 | 1.584.188 AED | 0 AED | 466.200 AED |
| 2026-04 | 1.594.381 AED | 0 AED | 466.200 AED |
| 2026-05 | 1.604.639 AED | 0 AED | 621.600 AED |
| 2026-06 | 1.614.964 AED | 0 AED | 621.600 AED |
| 2026-07 | 1.625.354 AED | 0 AED | 621.600 AED |
| 2026-08 | 1.635.812 AED | 0 AED | 777.000 AED |
| 2026-09 | 1.646.337 AED | 0 AED | 777.000 AED |
| 2026-10 | 1.656.929 AED | 0 AED | 777.000 AED |
| 2026-11 | 1.667.590 AED | 0 AED | 932.400 AED |
| 2026-12 | 1.678.320 AED | 0 AED | 932.400 AED |
| 2027-01 | 1.689.118 AED | 0 AED | 932.400 AED |
| 2027-02 | 1.699.986 AED | 0 AED | 1.087.800 AED |
| 2027-03 | 1.710.923 AED | 0 AED | 1.087.800 AED |
| 2027-04 | 1.721.932 AED | 0 AED | 1.087.800 AED |
| 2027-05 | 1.733.011 AED | 0 AED | 1.243.200 AED |
| 2027-06 | 1.744.161 AED | 0 AED | 1.243.200 AED |
| 2027-07 | 1.755.383 AED | 0 AED | 1.243.200 AED |
| 2027-08 | 1.766.677 AED | 0 AED | 1.243.200 AED |
| 2027-09 | 1.778.044 AED | 9.352 AED | 1.554.000 AED |
| 2027-10 | 1.789.484 AED | 9.352 AED | 1.554.000 AED |
| 2027-11 | 1.800.997 AED | 9.352 AED | 1.554.000 AED |
| 2027-12 | 1.812.585 AED | 9.352 AED | 1.554.000 AED |
| 2028-01 | 1.824.247 AED | 9.663 AED | 1.554.000 AED |
| 2028-02 | 1.835.985 AED | 9.689 AED | 1.554.000 AED |
| 2028-03 | 1.847.797 AED | 9.715 AED | 1.554.000 AED |
| 2028-04 | 1.859.686 AED | 9.742 AED | 1.554.000 AED |
| 2028-05 | 1.871.651 AED | 9.768 AED | 1.554.000 AED |
| 2028-06 | 1.883.694 AED | 9.795 AED | 1.554.000 AED |
| 2028-07 | 1.895.813 AED | 9.822 AED | 1.554.000 AED |
| 2028-08 | 1.908.011 AED | 9.848 AED | 1.554.000 AED |
| 2028-09 | 1.920.287 AED | 9.875 AED | 1.554.000 AED |
| 2028-10 | 1.932.643 AED | 9.902 AED | 1.554.000 AED |
| 2028-11 | 1.945.077 AED | 9.929 AED | 1.554.000 AED |
| 2028-12 | 1.957.592 AED | 9.956 AED | 1.554.000 AED |
| 2029-01 | 1.970.187 AED | 9.983 AED | 1.554.000 AED |
| 2029-02 | 1.982.863 AED | 10.010 AED | 1.554.000 AED |
| 2029-03 | 1.995.621 AED | 10.037 AED | 1.554.000 AED |
| 2029-04 | 2.008.461 AED | 10.064 AED | 1.554.000 AED |
| 2029-05 | 2.021.384 AED | 10.092 AED | 1.554.000 AED |
| 2029-06 | 2.034.389 AED | 10.119 AED | 1.554.000 AED |
| 2029-07 | 2.047.479 AED | 10.147 AED | 1.554.000 AED |
| 2029-08 | 2.060.652 AED | 10.174 AED | 1.554.000 AED |
| 2029-09 | 2.073.910 AED | 10.202 AED | 1.554.000 AED |
| 2029-10 | 2.087.254 AED | 10.229 AED | 1.554.000 AED |
| 2029-11 | 2.100.683 AED | 10.257 AED | 1.554.000 AED |
| 2029-12 | 2.114.199 AED | 10.285 AED | 1.554.000 AED |
| 2030-01 | 2.127.802 AED | 10.313 AED | 1.554.000 AED |
| 2030-02 | 2.141.493 AED | 10.341 AED | 1.554.000 AED |
| 2030-03 | 2.155.271 AED | 10.369 AED | 1.554.000 AED |
| 2030-04 | 2.169.138 AED | 10.397 AED | 1.554.000 AED |
| 2030-05 | 2.183.094 AED | 10.425 AED | 1.554.000 AED |
| 2030-06 | 2.197.140 AED | 10.453 AED | 1.554.000 AED |
| 2030-07 | 2.211.277 AED | 10.481 AED | 1.554.000 AED |
| 2030-08 | 2.225.504 AED | 10.510 AED | 1.554.000 AED |
| 2030-09 | 2.239.823 AED | 10.538 AED | 1.554.000 AED |
| 2030-10 | 2.254.234 AED | 10.566 AED | 1.554.000 AED |
| 2030-11 | 2.268.738 AED | 10.595 AED | 1.554.000 AED |
| 2030-12 | 2.283.335 AED | 10.624 AED | 1.554.000 AED |
| 2031-01 | 2.298.026 AED | 10.652 AED | 1.554.000 AED |
| 2031-02 | 2.312.812 AED | 10.681 AED | 1.554.000 AED |
| 2031-03 | 2.327.693 AED | 10.710 AED | 1.554.000 AED |
| 2031-04 | 2.342.669 AED | 10.739 AED | 1.554.000 AED |
| 2031-05 | 2.357.742 AED | 10.768 AED | 1.554.000 AED |
| 2031-06 | 2.372.912 AED | 10.797 AED | 1.554.000 AED |
| 2031-07 | 2.388.179 AED | 10.826 AED | 1.554.000 AED |
| 2031-08 | 2.403.545 AED | 10.855 AED | 1.554.000 AED |
| 2031-09 | 2.419.009 AED | 10.884 AED | 1.554.000 AED |
| 2031-10 | 2.434.573 AED | 10.914 AED | 1.554.000 AED |
| 2031-11 | 2.450.237 AED | 10.943 AED | 1.554.000 AED |
| 2031-12 | 2.466.002 AED | 10.973 AED | 1.554.000 AED |
| 2032-01 | 2.481.869 AED | 11.002 AED | 1.554.000 AED |
| 2032-02 | 2.497.837 AED | 11.032 AED | 1.554.000 AED |
| 2032-03 | 2.513.908 AED | 11.061 AED | 1.554.000 AED |
| 2032-04 | 2.530.083 AED | 11.091 AED | 1.554.000 AED |
| 2032-05 | 2.546.361 AED | 11.121 AED | 1.554.000 AED |
| 2032-06 | 2.562.745 AED | 11.151 AED | 1.554.000 AED |
| 2032-07 | 2.579.233 AED | 11.181 AED | 1.554.000 AED |
| 2032-08 | 2.595.828 AED | 11.211 AED | 1.554.000 AED |
| 2032-09 | 2.612.530 AED | 11.241 AED | 1.554.000 AED |
| 2032-10 | 2.629.339 AED | 11.271 AED | 1.554.000 AED |
| 2032-11 | 2.646.256 AED | 11.302 AED | 1.554.000 AED |
| 2032-12 | 2.663.282 AED | 11.332 AED | 1.554.000 AED |
| 2033-01 | 2.680.418 AED | 11.362 AED | 1.554.000 AED |
| 2033-02 | 2.697.664 AED | 11.393 AED | 1.554.000 AED |
| 2033-03 | 2.715.021 AED | 11.423 AED | 1.554.000 AED |
| 2033-04 | 2.732.489 AED | 11.454 AED | 1.554.000 AED |
| 2033-05 | 2.750.070 AED | 11.485 AED | 1.554.000 AED |
| 2033-06 | 2.767.764 AED | 11.516 AED | 1.554.000 AED |
| 2033-07 | 2.785.572 AED | 11.547 AED | 1.554.000 AED |
| 2033-08 | 2.803.495 AED | 11.578 AED | 1.554.000 AED |
| 2033-09 | 2.821.532 AED | 11.609 AED | 1.554.000 AED |
| 2033-10 | 2.839.686 AED | 11.640 AED | 1.554.000 AED |
| 2033-11 | 2.857.957 AED | 11.671 AED | 1.554.000 AED |
| 2033-12 | 2.876.345 AED | 11.702 AED | 1.554.000 AED |
| 2034-01 | 2.894.852 AED | 11.733 AED | 1.554.000 AED |
| 2034-02 | 2.913.477 AED | 11.765 AED | 1.554.000 AED |
| 2034-03 | 2.932.223 AED | 11.796 AED | 1.554.000 AED |
| 2034-04 | 2.951.089 AED | 11.828 AED | 1.554.000 AED |
| 2034-05 | 2.970.076 AED | 11.860 AED | 1.554.000 AED |
| 2034-06 | 2.989.185 AED | 11.891 AED | 1.554.000 AED |
| 2034-07 | 3.008.418 AED | 11.923 AED | 1.554.000 AED |
| 2034-08 | 3.027.774 AED | 11.955 AED | 1.554.000 AED |
| 2034-09 | 3.047.255 AED | 11.987 AED | 1.554.000 AED |
| 2034-10 | 3.066.861 AED | 12.019 AED | 1.554.000 AED |
| 2034-11 | 3.086.593 AED | 12.051 AED | 1.554.000 AED |
| 2034-12 | 3.106.453 AED | 12.083 AED | 1.554.000 AED |
| 2035-01 | 3.126.440 AED | 12.116 AED | 1.554.000 AED |
| 2035-02 | 3.146.555 AED | 12.148 AED | 1.554.000 AED |
| 2035-03 | 3.166.800 AED | 12.181 AED | 1.554.000 AED |
| 2035-04 | 3.187.176 AED | 12.213 AED | 1.554.000 AED |
| 2035-05 | 3.207.682 AED | 12.246 AED | 1.554.000 AED |
| 2035-06 | 3.228.320 AED | 12.278 AED | 1.554.000 AED |
| 2035-07 | 3.249.091 AED | 12.311 AED | 1.554.000 AED |
| 2035-08 | 3.269.996 AED | 12.344 AED | 1.554.000 AED |
| 2035-09 | 3.291.035 AED | 12.377 AED | 1.554.000 AED |
| 2035-10 | 3.312.210 AED | 12.410 AED | 1.554.000 AED |
| 2035-11 | 3.333.521 AED | 12.443 AED | 1.554.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.554.000 AED | 0 AED | 310.800 AED |
| 2026 | 1.678.320 AED | 0 AED | 932.400 AED |
| 2027 | 1.812.585 AED | 37.408 AED | 1.554.000 AED |
| 2028 | 1.957.592 AED | 117.704 AED | 1.554.000 AED |
| 2029 | 2.114.199 AED | 121.599 AED | 1.554.000 AED |
| 2030 | 2.283.335 AED | 125.612 AED | 1.554.000 AED |
| 2031 | 2.466.002 AED | 129.742 AED | 1.554.000 AED |
| 2032 | 2.663.282 AED | 133.996 AED | 1.554.000 AED |
| 2033 | 2.876.345 AED | 138.380 AED | 1.554.000 AED |
| 2034 | 3.106.453 AED | 142.891 AED | 1.554.000 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 419.580 USD | 0 USD | 83.916 USD |
| 2026-01 | 422.279 USD | 0 USD | 83.916 USD |
| 2026-02 | 424.996 USD | 0 USD | 125.874 USD |
| 2026-03 | 427.730 USD | 0 USD | 125.874 USD |
| 2026-04 | 430.482 USD | 0 USD | 125.874 USD |
| 2026-05 | 433.252 USD | 0 USD | 167.832 USD |
| 2026-06 | 436.040 USD | 0 USD | 167.832 USD |
| 2026-07 | 438.845 USD | 0 USD | 167.832 USD |
| 2026-08 | 441.669 USD | 0 USD | 209.790 USD |
| 2026-09 | 444.510 USD | 0 USD | 209.790 USD |
| 2026-10 | 447.370 USD | 0 USD | 209.790 USD |
| 2026-11 | 450.249 USD | 0 USD | 251.748 USD |
| 2026-12 | 453.146 USD | 0 USD | 251.748 USD |
| 2027-01 | 456.061 USD | 0 USD | 251.748 USD |
| 2027-02 | 458.996 USD | 0 USD | 293.706 USD |
| 2027-03 | 461.949 USD | 0 USD | 293.706 USD |
| 2027-04 | 464.921 USD | 0 USD | 293.706 USD |
| 2027-05 | 467.912 USD | 0 USD | 335.664 USD |
| 2027-06 | 470.923 USD | 0 USD | 335.664 USD |
| 2027-07 | 473.953 USD | 0 USD | 335.664 USD |
| 2027-08 | 477.002 USD | 0 USD | 335.664 USD |
| 2027-09 | 480.071 USD | 2.525 USD | 419.580 USD |
| 2027-10 | 483.160 USD | 2.525 USD | 419.580 USD |
| 2027-11 | 486.269 USD | 2.525 USD | 419.580 USD |
| 2027-12 | 489.397 USD | 2.525 USD | 419.580 USD |
| 2028-01 | 492.546 USD | 2.609 USD | 419.580 USD |
| 2028-02 | 495.715 USD | 2.616 USD | 419.580 USD |
| 2028-03 | 498.905 USD | 2.623 USD | 419.580 USD |
| 2028-04 | 502.115 USD | 2.630 USD | 419.580 USD |
| 2028-05 | 505.345 USD | 2.637 USD | 419.580 USD |
| 2028-06 | 508.597 USD | 2.644 USD | 419.580 USD |
| 2028-07 | 511.869 USD | 2.651 USD | 419.580 USD |
| 2028-08 | 515.162 USD | 2.658 USD | 419.580 USD |
| 2028-09 | 518.477 USD | 2.666 USD | 419.580 USD |
| 2028-10 | 521.813 USD | 2.673 USD | 419.580 USD |
| 2028-11 | 525.170 USD | 2.680 USD | 419.580 USD |
| 2028-12 | 528.549 USD | 2.688 USD | 419.580 USD |
| 2029-01 | 531.950 USD | 2.695 USD | 419.580 USD |
| 2029-02 | 535.373 USD | 2.702 USD | 419.580 USD |
| 2029-03 | 538.817 USD | 2.709 USD | 419.580 USD |
| 2029-04 | 542.284 USD | 2.717 USD | 419.580 USD |
| 2029-05 | 545.773 USD | 2.724 USD | 419.580 USD |
| 2029-06 | 549.285 USD | 2.732 USD | 419.580 USD |
| 2029-07 | 552.819 USD | 2.739 USD | 419.580 USD |
| 2029-08 | 556.376 USD | 2.746 USD | 419.580 USD |
| 2029-09 | 559.955 USD | 2.754 USD | 419.580 USD |
| 2029-10 | 563.558 USD | 2.761 USD | 419.580 USD |
| 2029-11 | 567.184 USD | 2.769 USD | 419.580 USD |
| 2029-12 | 570.833 USD | 2.776 USD | 419.580 USD |
| 2030-01 | 574.506 USD | 2.784 USD | 419.580 USD |
| 2030-02 | 578.203 USD | 2.792 USD | 419.580 USD |
| 2030-03 | 581.923 USD | 2.799 USD | 419.580 USD |
| 2030-04 | 585.667 USD | 2.807 USD | 419.580 USD |
| 2030-05 | 589.435 USD | 2.814 USD | 419.580 USD |
| 2030-06 | 593.227 USD | 2.822 USD | 419.580 USD |
| 2030-07 | 597.044 USD | 2.829 USD | 419.580 USD |
| 2030-08 | 600.886 USD | 2.837 USD | 419.580 USD |
| 2030-09 | 604.752 USD | 2.845 USD | 419.580 USD |
| 2030-10 | 608.643 USD | 2.852 USD | 419.580 USD |
| 2030-11 | 612.559 USD | 2.860 USD | 419.580 USD |
| 2030-12 | 616.500 USD | 2.868 USD | 419.580 USD |
| 2031-01 | 620.467 USD | 2.876 USD | 419.580 USD |
| 2031-02 | 624.459 USD | 2.883 USD | 419.580 USD |
| 2031-03 | 628.477 USD | 2.891 USD | 419.580 USD |
| 2031-04 | 632.520 USD | 2.899 USD | 419.580 USD |
| 2031-05 | 636.590 USD | 2.907 USD | 419.580 USD |
| 2031-06 | 640.686 USD | 2.915 USD | 419.580 USD |
| 2031-07 | 644.808 USD | 2.923 USD | 419.580 USD |
| 2031-08 | 648.957 USD | 2.930 USD | 419.580 USD |
| 2031-09 | 653.132 USD | 2.938 USD | 419.580 USD |
| 2031-10 | 657.334 USD | 2.946 USD | 419.580 USD |
| 2031-11 | 661.563 USD | 2.954 USD | 419.580 USD |
| 2031-12 | 665.820 USD | 2.962 USD | 419.580 USD |
| 2032-01 | 670.104 USD | 2.970 USD | 419.580 USD |
| 2032-02 | 674.415 USD | 2.978 USD | 419.580 USD |
| 2032-03 | 678.755 USD | 2.986 USD | 419.580 USD |
| 2032-04 | 683.122 USD | 2.994 USD | 419.580 USD |
| 2032-05 | 687.517 USD | 3.002 USD | 419.580 USD |
| 2032-06 | 691.941 USD | 3.010 USD | 419.580 USD |
| 2032-07 | 696.392 USD | 3.018 USD | 419.580 USD |
| 2032-08 | 700.873 USD | 3.026 USD | 419.580 USD |
| 2032-09 | 705.383 USD | 3.035 USD | 419.580 USD |
| 2032-10 | 709.921 USD | 3.043 USD | 419.580 USD |
| 2032-11 | 714.489 USD | 3.051 USD | 419.580 USD |
| 2032-12 | 719.086 USD | 3.059 USD | 419.580 USD |
| 2033-01 | 723.712 USD | 3.067 USD | 419.580 USD |
| 2033-02 | 728.369 USD | 3.076 USD | 419.580 USD |
| 2033-03 | 733.055 USD | 3.084 USD | 419.580 USD |
| 2033-04 | 737.772 USD | 3.092 USD | 419.580 USD |
| 2033-05 | 742.518 USD | 3.100 USD | 419.580 USD |
| 2033-06 | 747.296 USD | 3.109 USD | 419.580 USD |
| 2033-07 | 752.104 USD | 3.117 USD | 419.580 USD |
| 2033-08 | 756.943 USD | 3.126 USD | 419.580 USD |
| 2033-09 | 761.813 USD | 3.134 USD | 419.580 USD |
| 2033-10 | 766.715 USD | 3.142 USD | 419.580 USD |
| 2033-11 | 771.648 USD | 3.151 USD | 419.580 USD |
| 2033-12 | 776.613 USD | 3.159 USD | 419.580 USD |
| 2034-01 | 781.610 USD | 3.167 USD | 419.580 USD |
| 2034-02 | 786.638 USD | 3.176 USD | 419.580 USD |
| 2034-03 | 791.700 USD | 3.184 USD | 419.580 USD |
| 2034-04 | 796.794 USD | 3.193 USD | 419.580 USD |
| 2034-05 | 801.920 USD | 3.202 USD | 419.580 USD |
| 2034-06 | 807.079 USD | 3.210 USD | 419.580 USD |
| 2034-07 | 812.272 USD | 3.219 USD | 419.580 USD |
| 2034-08 | 817.498 USD | 3.227 USD | 419.580 USD |
| 2034-09 | 822.758 USD | 3.236 USD | 419.580 USD |
| 2034-10 | 828.052 USD | 3.245 USD | 419.580 USD |
| 2034-11 | 833.380 USD | 3.253 USD | 419.580 USD |
| 2034-12 | 838.742 USD | 3.262 USD | 419.580 USD |
| 2035-01 | 844.138 USD | 3.271 USD | 419.580 USD |
| 2035-02 | 849.569 USD | 3.279 USD | 419.580 USD |
| 2035-03 | 855.036 USD | 3.288 USD | 419.580 USD |
| 2035-04 | 860.537 USD | 3.297 USD | 419.580 USD |
| 2035-05 | 866.074 USD | 3.306 USD | 419.580 USD |
| 2035-06 | 871.646 USD | 3.315 USD | 419.580 USD |
| 2035-07 | 877.254 USD | 3.323 USD | 419.580 USD |
| 2035-08 | 882.898 USD | 3.332 USD | 419.580 USD |
| 2035-09 | 888.579 USD | 3.341 USD | 419.580 USD |
| 2035-10 | 894.296 USD | 3.350 USD | 419.580 USD |
| 2035-11 | 900.050 USD | 3.359 USD | 419.580 USD |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 419.580 USD | 0 USD | 83.916 USD |
| 2026 | 453.146 USD | 0 USD | 251.748 USD |
| 2027 | 489.397 USD | 10.100 USD | 419.580 USD |
| 2028 | 528.549 USD | 31.775 USD | 419.580 USD |
| 2029 | 570.833 USD | 32.824 USD | 419.580 USD |
| 2030 | 616.500 USD | 33.909 USD | 419.580 USD |
| 2031 | 665.820 USD | 35.024 USD | 419.580 USD |
| 2032 | 719.086 USD | 36.172 USD | 419.580 USD |
| 2033 | 776.613 USD | 37.357 USD | 419.580 USD |
| 2034 | 838.742 USD | 38.574 USD | 419.580 USD |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.