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 - Two Bedroom
AED
USD
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.799.000 AED | 0 AED | 359.800 AED |
| 2026-01 | 1.810.574 AED | 0 AED | 359.800 AED |
| 2026-02 | 1.822.224 AED | 0 AED | 539.700 AED |
| 2026-03 | 1.833.948 AED | 0 AED | 539.700 AED |
| 2026-04 | 1.845.748 AED | 0 AED | 539.700 AED |
| 2026-05 | 1.857.623 AED | 0 AED | 719.600 AED |
| 2026-06 | 1.869.575 AED | 0 AED | 719.600 AED |
| 2026-07 | 1.881.604 AED | 0 AED | 719.600 AED |
| 2026-08 | 1.893.710 AED | 0 AED | 899.500 AED |
| 2026-09 | 1.905.895 AED | 0 AED | 899.500 AED |
| 2026-10 | 1.918.157 AED | 0 AED | 899.500 AED |
| 2026-11 | 1.930.499 AED | 0 AED | 1.079.400 AED |
| 2026-12 | 1.942.920 AED | 0 AED | 1.079.400 AED |
| 2027-01 | 1.955.420 AED | 0 AED | 1.079.400 AED |
| 2027-02 | 1.968.002 AED | 0 AED | 1.259.300 AED |
| 2027-03 | 1.980.664 AED | 0 AED | 1.259.300 AED |
| 2027-04 | 1.993.407 AED | 0 AED | 1.259.300 AED |
| 2027-05 | 2.006.233 AED | 0 AED | 1.439.200 AED |
| 2027-06 | 2.019.141 AED | 0 AED | 1.439.200 AED |
| 2027-07 | 2.032.132 AED | 0 AED | 1.439.200 AED |
| 2027-08 | 2.045.207 AED | 0 AED | 1.439.200 AED |
| 2027-09 | 2.058.366 AED | 10.668 AED | 1.799.000 AED |
| 2027-10 | 2.071.610 AED | 10.668 AED | 1.799.000 AED |
| 2027-11 | 2.084.939 AED | 10.668 AED | 1.799.000 AED |
| 2027-12 | 2.098.353 AED | 10.668 AED | 1.799.000 AED |
| 2028-01 | 2.111.854 AED | 11.028 AED | 1.799.000 AED |
| 2028-02 | 2.125.442 AED | 11.058 AED | 1.799.000 AED |
| 2028-03 | 2.139.117 AED | 11.089 AED | 1.799.000 AED |
| 2028-04 | 2.152.880 AED | 11.119 AED | 1.799.000 AED |
| 2028-05 | 2.166.732 AED | 11.150 AED | 1.799.000 AED |
| 2028-06 | 2.180.673 AED | 11.181 AED | 1.799.000 AED |
| 2028-07 | 2.194.703 AED | 11.212 AED | 1.799.000 AED |
| 2028-08 | 2.208.824 AED | 11.242 AED | 1.799.000 AED |
| 2028-09 | 2.223.035 AED | 11.273 AED | 1.799.000 AED |
| 2028-10 | 2.237.339 AED | 11.305 AED | 1.799.000 AED |
| 2028-11 | 2.251.734 AED | 11.336 AED | 1.799.000 AED |
| 2028-12 | 2.266.221 AED | 11.367 AED | 1.799.000 AED |
| 2029-01 | 2.280.802 AED | 11.398 AED | 1.799.000 AED |
| 2029-02 | 2.295.477 AED | 11.430 AED | 1.799.000 AED |
| 2029-03 | 2.310.246 AED | 11.461 AED | 1.799.000 AED |
| 2029-04 | 2.325.110 AED | 11.493 AED | 1.799.000 AED |
| 2029-05 | 2.340.070 AED | 11.524 AED | 1.799.000 AED |
| 2029-06 | 2.355.126 AED | 11.556 AED | 1.799.000 AED |
| 2029-07 | 2.370.279 AED | 11.588 AED | 1.799.000 AED |
| 2029-08 | 2.385.530 AED | 11.620 AED | 1.799.000 AED |
| 2029-09 | 2.400.878 AED | 11.651 AED | 1.799.000 AED |
| 2029-10 | 2.416.326 AED | 11.683 AED | 1.799.000 AED |
| 2029-11 | 2.431.872 AED | 11.716 AED | 1.799.000 AED |
| 2029-12 | 2.447.519 AED | 11.748 AED | 1.799.000 AED |
| 2030-01 | 2.463.267 AED | 11.780 AED | 1.799.000 AED |
| 2030-02 | 2.479.115 AED | 11.812 AED | 1.799.000 AED |
| 2030-03 | 2.495.066 AED | 11.845 AED | 1.799.000 AED |
| 2030-04 | 2.511.119 AED | 11.877 AED | 1.799.000 AED |
| 2030-05 | 2.527.276 AED | 11.910 AED | 1.799.000 AED |
| 2030-06 | 2.543.537 AED | 11.942 AED | 1.799.000 AED |
| 2030-07 | 2.559.902 AED | 11.975 AED | 1.799.000 AED |
| 2030-08 | 2.576.372 AED | 12.008 AED | 1.799.000 AED |
| 2030-09 | 2.592.949 AED | 12.041 AED | 1.799.000 AED |
| 2030-10 | 2.609.632 AED | 12.074 AED | 1.799.000 AED |
| 2030-11 | 2.626.422 AED | 12.107 AED | 1.799.000 AED |
| 2030-12 | 2.643.321 AED | 12.140 AED | 1.799.000 AED |
| 2031-01 | 2.660.328 AED | 12.173 AED | 1.799.000 AED |
| 2031-02 | 2.677.445 AED | 12.206 AED | 1.799.000 AED |
| 2031-03 | 2.694.671 AED | 12.240 AED | 1.799.000 AED |
| 2031-04 | 2.712.009 AED | 12.273 AED | 1.799.000 AED |
| 2031-05 | 2.729.458 AED | 12.307 AED | 1.799.000 AED |
| 2031-06 | 2.747.019 AED | 12.340 AED | 1.799.000 AED |
| 2031-07 | 2.764.694 AED | 12.374 AED | 1.799.000 AED |
| 2031-08 | 2.782.482 AED | 12.408 AED | 1.799.000 AED |
| 2031-09 | 2.800.385 AED | 12.442 AED | 1.799.000 AED |
| 2031-10 | 2.818.402 AED | 12.476 AED | 1.799.000 AED |
| 2031-11 | 2.836.536 AED | 12.510 AED | 1.799.000 AED |
| 2031-12 | 2.854.786 AED | 12.544 AED | 1.799.000 AED |
| 2032-01 | 2.873.154 AED | 12.578 AED | 1.799.000 AED |
| 2032-02 | 2.891.640 AED | 12.612 AED | 1.799.000 AED |
| 2032-03 | 2.910.245 AED | 12.647 AED | 1.799.000 AED |
| 2032-04 | 2.928.970 AED | 12.681 AED | 1.799.000 AED |
| 2032-05 | 2.947.815 AED | 12.716 AED | 1.799.000 AED |
| 2032-06 | 2.966.781 AED | 12.750 AED | 1.799.000 AED |
| 2032-07 | 2.985.869 AED | 12.785 AED | 1.799.000 AED |
| 2032-08 | 3.005.081 AED | 12.820 AED | 1.799.000 AED |
| 2032-09 | 3.024.415 AED | 12.855 AED | 1.799.000 AED |
| 2032-10 | 3.043.875 AED | 12.890 AED | 1.799.000 AED |
| 2032-11 | 3.063.459 AED | 12.925 AED | 1.799.000 AED |
| 2032-12 | 3.083.169 AED | 12.960 AED | 1.799.000 AED |
| 2033-01 | 3.103.007 AED | 12.995 AED | 1.799.000 AED |
| 2033-02 | 3.122.971 AED | 13.030 AED | 1.799.000 AED |
| 2033-03 | 3.143.065 AED | 13.066 AED | 1.799.000 AED |
| 2033-04 | 3.163.287 AED | 13.101 AED | 1.799.000 AED |
| 2033-05 | 3.183.640 AED | 13.137 AED | 1.799.000 AED |
| 2033-06 | 3.204.124 AED | 13.173 AED | 1.799.000 AED |
| 2033-07 | 3.224.739 AED | 13.208 AED | 1.799.000 AED |
| 2033-08 | 3.245.487 AED | 13.244 AED | 1.799.000 AED |
| 2033-09 | 3.266.369 AED | 13.280 AED | 1.799.000 AED |
| 2033-10 | 3.287.385 AED | 13.316 AED | 1.799.000 AED |
| 2033-11 | 3.308.536 AED | 13.352 AED | 1.799.000 AED |
| 2033-12 | 3.329.823 AED | 13.388 AED | 1.799.000 AED |
| 2034-01 | 3.351.247 AED | 13.425 AED | 1.799.000 AED |
| 2034-02 | 3.372.809 AED | 13.461 AED | 1.799.000 AED |
| 2034-03 | 3.394.510 AED | 13.498 AED | 1.799.000 AED |
| 2034-04 | 3.416.350 AED | 13.534 AED | 1.799.000 AED |
| 2034-05 | 3.438.331 AED | 13.571 AED | 1.799.000 AED |
| 2034-06 | 3.460.454 AED | 13.608 AED | 1.799.000 AED |
| 2034-07 | 3.482.718 AED | 13.644 AED | 1.799.000 AED |
| 2034-08 | 3.505.126 AED | 13.681 AED | 1.799.000 AED |
| 2034-09 | 3.527.678 AED | 13.718 AED | 1.799.000 AED |
| 2034-10 | 3.550.375 AED | 13.755 AED | 1.799.000 AED |
| 2034-11 | 3.573.219 AED | 13.793 AED | 1.799.000 AED |
| 2034-12 | 3.596.209 AED | 13.830 AED | 1.799.000 AED |
| 2035-01 | 3.619.347 AED | 13.867 AED | 1.799.000 AED |
| 2035-02 | 3.642.634 AED | 13.905 AED | 1.799.000 AED |
| 2035-03 | 3.666.071 AED | 13.942 AED | 1.799.000 AED |
| 2035-04 | 3.689.658 AED | 13.980 AED | 1.799.000 AED |
| 2035-05 | 3.713.398 AED | 14.018 AED | 1.799.000 AED |
| 2035-06 | 3.737.290 AED | 14.056 AED | 1.799.000 AED |
| 2035-07 | 3.761.336 AED | 14.094 AED | 1.799.000 AED |
| 2035-08 | 3.785.536 AED | 14.132 AED | 1.799.000 AED |
| 2035-09 | 3.809.893 AED | 14.170 AED | 1.799.000 AED |
| 2035-10 | 3.834.405 AED | 14.208 AED | 1.799.000 AED |
| 2035-11 | 3.859.076 AED | 14.246 AED | 1.799.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.799.000 AED | 0 AED | 359.800 AED |
| 2026 | 1.942.920 AED | 0 AED | 1.079.400 AED |
| 2027 | 2.098.353 AED | 42.672 AED | 1.799.000 AED |
| 2028 | 2.266.221 AED | 134.360 AED | 1.799.000 AED |
| 2029 | 2.447.519 AED | 138.868 AED | 1.799.000 AED |
| 2030 | 2.643.321 AED | 143.511 AED | 1.799.000 AED |
| 2031 | 2.854.786 AED | 148.293 AED | 1.799.000 AED |
| 2032 | 3.083.169 AED | 153.219 AED | 1.799.000 AED |
| 2033 | 3.329.823 AED | 158.290 AED | 1.799.000 AED |
| 2034 | 3.596.209 AED | 163.518 AED | 1.799.000 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 485.730 USD | 0 USD | 97.146 USD |
| 2026-01 | 488.854 USD | 0 USD | 97.146 USD |
| 2026-02 | 492.000 USD | 0 USD | 145.719 USD |
| 2026-03 | 495.165 USD | 0 USD | 145.719 USD |
| 2026-04 | 498.351 USD | 0 USD | 145.719 USD |
| 2026-05 | 501.558 USD | 0 USD | 194.292 USD |
| 2026-06 | 504.785 USD | 0 USD | 194.292 USD |
| 2026-07 | 508.033 USD | 0 USD | 194.292 USD |
| 2026-08 | 511.301 USD | 0 USD | 242.865 USD |
| 2026-09 | 514.591 USD | 0 USD | 242.865 USD |
| 2026-10 | 517.902 USD | 0 USD | 242.865 USD |
| 2026-11 | 521.234 USD | 0 USD | 291.438 USD |
| 2026-12 | 524.588 USD | 0 USD | 291.438 USD |
| 2027-01 | 527.963 USD | 0 USD | 291.438 USD |
| 2027-02 | 531.360 USD | 0 USD | 340.011 USD |
| 2027-03 | 534.779 USD | 0 USD | 340.011 USD |
| 2027-04 | 538.219 USD | 0 USD | 340.011 USD |
| 2027-05 | 541.682 USD | 0 USD | 388.584 USD |
| 2027-06 | 545.168 USD | 0 USD | 388.584 USD |
| 2027-07 | 548.675 USD | 0 USD | 388.584 USD |
| 2027-08 | 552.205 USD | 0 USD | 388.584 USD |
| 2027-09 | 555.758 USD | 2.880 USD | 485.730 USD |
| 2027-10 | 559.334 USD | 2.880 USD | 485.730 USD |
| 2027-11 | 562.933 USD | 2.880 USD | 485.730 USD |
| 2027-12 | 566.555 USD | 2.880 USD | 485.730 USD |
| 2028-01 | 570.200 USD | 2.977 USD | 485.730 USD |
| 2028-02 | 573.869 USD | 2.985 USD | 485.730 USD |
| 2028-03 | 577.561 USD | 2.994 USD | 485.730 USD |
| 2028-04 | 581.277 USD | 3.002 USD | 485.730 USD |
| 2028-05 | 585.017 USD | 3.010 USD | 485.730 USD |
| 2028-06 | 588.781 USD | 3.018 USD | 485.730 USD |
| 2028-07 | 592.569 USD | 3.027 USD | 485.730 USD |
| 2028-08 | 596.382 USD | 3.035 USD | 485.730 USD |
| 2028-09 | 600.219 USD | 3.043 USD | 485.730 USD |
| 2028-10 | 604.081 USD | 3.052 USD | 485.730 USD |
| 2028-11 | 607.968 USD | 3.060 USD | 485.730 USD |
| 2028-12 | 611.879 USD | 3.069 USD | 485.730 USD |
| 2029-01 | 615.816 USD | 3.077 USD | 485.730 USD |
| 2029-02 | 619.778 USD | 3.086 USD | 485.730 USD |
| 2029-03 | 623.766 USD | 3.094 USD | 485.730 USD |
| 2029-04 | 627.779 USD | 3.103 USD | 485.730 USD |
| 2029-05 | 631.818 USD | 3.111 USD | 485.730 USD |
| 2029-06 | 635.884 USD | 3.120 USD | 485.730 USD |
| 2029-07 | 639.975 USD | 3.128 USD | 485.730 USD |
| 2029-08 | 644.093 USD | 3.137 USD | 485.730 USD |
| 2029-09 | 648.237 USD | 3.145 USD | 485.730 USD |
| 2029-10 | 652.408 USD | 3.154 USD | 485.730 USD |
| 2029-11 | 656.605 USD | 3.163 USD | 485.730 USD |
| 2029-12 | 660.830 USD | 3.171 USD | 485.730 USD |
| 2030-01 | 665.082 USD | 3.180 USD | 485.730 USD |
| 2030-02 | 669.361 USD | 3.189 USD | 485.730 USD |
| 2030-03 | 673.667 USD | 3.198 USD | 485.730 USD |
| 2030-04 | 678.002 USD | 3.206 USD | 485.730 USD |
| 2030-05 | 682.364 USD | 3.215 USD | 485.730 USD |
| 2030-06 | 686.754 USD | 3.224 USD | 485.730 USD |
| 2030-07 | 691.173 USD | 3.233 USD | 485.730 USD |
| 2030-08 | 695.620 USD | 3.242 USD | 485.730 USD |
| 2030-09 | 700.096 USD | 3.251 USD | 485.730 USD |
| 2030-10 | 704.600 USD | 3.259 USD | 485.730 USD |
| 2030-11 | 709.133 USD | 3.268 USD | 485.730 USD |
| 2030-12 | 713.696 USD | 3.277 USD | 485.730 USD |
| 2031-01 | 718.288 USD | 3.286 USD | 485.730 USD |
| 2031-02 | 722.910 USD | 3.295 USD | 485.730 USD |
| 2031-03 | 727.561 USD | 3.304 USD | 485.730 USD |
| 2031-04 | 732.242 USD | 3.313 USD | 485.730 USD |
| 2031-05 | 736.953 USD | 3.322 USD | 485.730 USD |
| 2031-06 | 741.695 USD | 3.331 USD | 485.730 USD |
| 2031-07 | 746.467 USD | 3.340 USD | 485.730 USD |
| 2031-08 | 751.270 USD | 3.350 USD | 485.730 USD |
| 2031-09 | 756.103 USD | 3.359 USD | 485.730 USD |
| 2031-10 | 760.968 USD | 3.368 USD | 485.730 USD |
| 2031-11 | 765.864 USD | 3.377 USD | 485.730 USD |
| 2031-12 | 770.792 USD | 3.386 USD | 485.730 USD |
| 2032-01 | 775.751 USD | 3.396 USD | 485.730 USD |
| 2032-02 | 780.742 USD | 3.405 USD | 485.730 USD |
| 2032-03 | 785.766 USD | 3.414 USD | 485.730 USD |
| 2032-04 | 790.821 USD | 3.423 USD | 485.730 USD |
| 2032-05 | 795.910 USD | 3.433 USD | 485.730 USD |
| 2032-06 | 801.030 USD | 3.442 USD | 485.730 USD |
| 2032-07 | 806.184 USD | 3.451 USD | 485.730 USD |
| 2032-08 | 811.371 USD | 3.461 USD | 485.730 USD |
| 2032-09 | 816.592 USD | 3.470 USD | 485.730 USD |
| 2032-10 | 821.846 USD | 3.480 USD | 485.730 USD |
| 2032-11 | 827.133 USD | 3.489 USD | 485.730 USD |
| 2032-12 | 832.455 USD | 3.499 USD | 485.730 USD |
| 2033-01 | 837.811 USD | 3.508 USD | 485.730 USD |
| 2033-02 | 843.202 USD | 3.518 USD | 485.730 USD |
| 2033-03 | 848.627 USD | 3.527 USD | 485.730 USD |
| 2033-04 | 854.087 USD | 3.537 USD | 485.730 USD |
| 2033-05 | 859.582 USD | 3.546 USD | 485.730 USD |
| 2033-06 | 865.113 USD | 3.556 USD | 485.730 USD |
| 2033-07 | 870.679 USD | 3.566 USD | 485.730 USD |
| 2033-08 | 876.281 USD | 3.575 USD | 485.730 USD |
| 2033-09 | 881.919 USD | 3.585 USD | 485.730 USD |
| 2033-10 | 887.593 USD | 3.595 USD | 485.730 USD |
| 2033-11 | 893.304 USD | 3.605 USD | 485.730 USD |
| 2033-12 | 899.052 USD | 3.614 USD | 485.730 USD |
| 2034-01 | 904.836 USD | 3.624 USD | 485.730 USD |
| 2034-02 | 910.658 USD | 3.634 USD | 485.730 USD |
| 2034-03 | 916.517 USD | 3.644 USD | 485.730 USD |
| 2034-04 | 922.414 USD | 3.654 USD | 485.730 USD |
| 2034-05 | 928.349 USD | 3.664 USD | 485.730 USD |
| 2034-06 | 934.322 USD | 3.674 USD | 485.730 USD |
| 2034-07 | 940.333 USD | 3.683 USD | 485.730 USD |
| 2034-08 | 946.384 USD | 3.693 USD | 485.730 USD |
| 2034-09 | 952.473 USD | 3.703 USD | 485.730 USD |
| 2034-10 | 958.601 USD | 3.713 USD | 485.730 USD |
| 2034-11 | 964.769 USD | 3.724 USD | 485.730 USD |
| 2034-12 | 970.976 USD | 3.734 USD | 485.730 USD |
| 2035-01 | 977.223 USD | 3.744 USD | 485.730 USD |
| 2035-02 | 983.511 USD | 3.754 USD | 485.730 USD |
| 2035-03 | 989.839 USD | 3.764 USD | 485.730 USD |
| 2035-04 | 996.207 USD | 3.774 USD | 485.730 USD |
| 2035-05 | 1.002.617 USD | 3.784 USD | 485.730 USD |
| 2035-06 | 1.009.068 USD | 3.795 USD | 485.730 USD |
| 2035-07 | 1.015.560 USD | 3.805 USD | 485.730 USD |
| 2035-08 | 1.022.094 USD | 3.815 USD | 485.730 USD |
| 2035-09 | 1.028.671 USD | 3.825 USD | 485.730 USD |
| 2035-10 | 1.035.289 USD | 3.836 USD | 485.730 USD |
| 2035-11 | 1.041.950 USD | 3.846 USD | 485.730 USD |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 485.730 USD | 0 USD | 97.146 USD |
| 2026 | 524.588 USD | 0 USD | 291.438 USD |
| 2027 | 566.555 USD | 11.520 USD | 485.730 USD |
| 2028 | 611.879 USD | 36.272 USD | 485.730 USD |
| 2029 | 660.830 USD | 37.489 USD | 485.730 USD |
| 2030 | 713.696 USD | 38.742 USD | 485.730 USD |
| 2031 | 770.792 USD | 40.031 USD | 485.730 USD |
| 2032 | 832.455 USD | 41.363 USD | 485.730 USD |
| 2033 | 899.052 USD | 42.732 USD | 485.730 USD |
| 2034 | 970.976 USD | 44.144 USD | 485.730 USD |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.