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 - 3,5 Bedroom
AED
USD
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 3.194.000 AED | 0 AED | 638.800 AED |
| 2026-01 | 3.214.550 AED | 0 AED | 638.800 AED |
| 2026-02 | 3.235.232 AED | 0 AED | 958.200 AED |
| 2026-03 | 3.256.048 AED | 0 AED | 958.200 AED |
| 2026-04 | 3.276.997 AED | 0 AED | 958.200 AED |
| 2026-05 | 3.298.082 AED | 0 AED | 1.277.600 AED |
| 2026-06 | 3.319.302 AED | 0 AED | 1.277.600 AED |
| 2026-07 | 3.340.658 AED | 0 AED | 1.277.600 AED |
| 2026-08 | 3.362.152 AED | 0 AED | 1.597.000 AED |
| 2026-09 | 3.383.784 AED | 0 AED | 1.597.000 AED |
| 2026-10 | 3.405.556 AED | 0 AED | 1.597.000 AED |
| 2026-11 | 3.427.467 AED | 0 AED | 1.916.400 AED |
| 2026-12 | 3.449.520 AED | 0 AED | 1.916.400 AED |
| 2027-01 | 3.471.714 AED | 0 AED | 1.916.400 AED |
| 2027-02 | 3.494.051 AED | 0 AED | 2.235.800 AED |
| 2027-03 | 3.516.532 AED | 0 AED | 2.235.800 AED |
| 2027-04 | 3.539.157 AED | 0 AED | 2.235.800 AED |
| 2027-05 | 3.561.928 AED | 0 AED | 2.555.200 AED |
| 2027-06 | 3.584.846 AED | 0 AED | 2.555.200 AED |
| 2027-07 | 3.607.911 AED | 0 AED | 2.555.200 AED |
| 2027-08 | 3.631.124 AED | 0 AED | 2.555.200 AED |
| 2027-09 | 3.654.487 AED | 18.515 AED | 3.194.000 AED |
| 2027-10 | 3.678.000 AED | 18.515 AED | 3.194.000 AED |
| 2027-11 | 3.701.664 AED | 18.515 AED | 3.194.000 AED |
| 2027-12 | 3.725.481 AED | 18.515 AED | 3.194.000 AED |
| 2028-01 | 3.749.451 AED | 19.154 AED | 3.194.000 AED |
| 2028-02 | 3.773.575 AED | 19.208 AED | 3.194.000 AED |
| 2028-03 | 3.797.854 AED | 19.262 AED | 3.194.000 AED |
| 2028-04 | 3.822.290 AED | 19.317 AED | 3.194.000 AED |
| 2028-05 | 3.846.883 AED | 19.371 AED | 3.194.000 AED |
| 2028-06 | 3.871.634 AED | 19.426 AED | 3.194.000 AED |
| 2028-07 | 3.896.544 AED | 19.481 AED | 3.194.000 AED |
| 2028-08 | 3.921.614 AED | 19.536 AED | 3.194.000 AED |
| 2028-09 | 3.946.846 AED | 19.591 AED | 3.194.000 AED |
| 2028-10 | 3.972.240 AED | 19.646 AED | 3.194.000 AED |
| 2028-11 | 3.997.798 AED | 19.701 AED | 3.194.000 AED |
| 2028-12 | 4.023.520 AED | 19.757 AED | 3.194.000 AED |
| 2029-01 | 4.049.407 AED | 19.812 AED | 3.194.000 AED |
| 2029-02 | 4.075.461 AED | 19.868 AED | 3.194.000 AED |
| 2029-03 | 4.101.683 AED | 19.924 AED | 3.194.000 AED |
| 2029-04 | 4.128.073 AED | 19.980 AED | 3.194.000 AED |
| 2029-05 | 4.154.633 AED | 20.036 AED | 3.194.000 AED |
| 2029-06 | 4.181.364 AED | 20.092 AED | 3.194.000 AED |
| 2029-07 | 4.208.267 AED | 20.148 AED | 3.194.000 AED |
| 2029-08 | 4.235.343 AED | 20.205 AED | 3.194.000 AED |
| 2029-09 | 4.262.594 AED | 20.262 AED | 3.194.000 AED |
| 2029-10 | 4.290.019 AED | 20.318 AED | 3.194.000 AED |
| 2029-11 | 4.317.622 AED | 20.375 AED | 3.194.000 AED |
| 2029-12 | 4.345.401 AED | 20.433 AED | 3.194.000 AED |
| 2030-01 | 4.373.360 AED | 20.490 AED | 3.194.000 AED |
| 2030-02 | 4.401.498 AED | 20.547 AED | 3.194.000 AED |
| 2030-03 | 4.429.817 AED | 20.605 AED | 3.194.000 AED |
| 2030-04 | 4.458.319 AED | 20.662 AED | 3.194.000 AED |
| 2030-05 | 4.487.004 AED | 20.720 AED | 3.194.000 AED |
| 2030-06 | 4.515.873 AED | 20.778 AED | 3.194.000 AED |
| 2030-07 | 4.544.929 AED | 20.836 AED | 3.194.000 AED |
| 2030-08 | 4.574.171 AED | 20.894 AED | 3.194.000 AED |
| 2030-09 | 4.603.601 AED | 20.953 AED | 3.194.000 AED |
| 2030-10 | 4.633.221 AED | 21.011 AED | 3.194.000 AED |
| 2030-11 | 4.663.031 AED | 21.070 AED | 3.194.000 AED |
| 2030-12 | 4.693.033 AED | 21.129 AED | 3.194.000 AED |
| 2031-01 | 4.723.228 AED | 21.188 AED | 3.194.000 AED |
| 2031-02 | 4.753.618 AED | 21.247 AED | 3.194.000 AED |
| 2031-03 | 4.784.203 AED | 21.306 AED | 3.194.000 AED |
| 2031-04 | 4.814.985 AED | 21.366 AED | 3.194.000 AED |
| 2031-05 | 4.845.964 AED | 21.425 AED | 3.194.000 AED |
| 2031-06 | 4.877.143 AED | 21.485 AED | 3.194.000 AED |
| 2031-07 | 4.908.523 AED | 21.545 AED | 3.194.000 AED |
| 2031-08 | 4.940.105 AED | 21.605 AED | 3.194.000 AED |
| 2031-09 | 4.971.889 AED | 21.665 AED | 3.194.000 AED |
| 2031-10 | 5.003.879 AED | 21.725 AED | 3.194.000 AED |
| 2031-11 | 5.036.074 AED | 21.785 AED | 3.194.000 AED |
| 2031-12 | 5.068.476 AED | 21.846 AED | 3.194.000 AED |
| 2032-01 | 5.101.087 AED | 21.907 AED | 3.194.000 AED |
| 2032-02 | 5.133.907 AED | 21.968 AED | 3.194.000 AED |
| 2032-03 | 5.166.939 AED | 22.029 AED | 3.194.000 AED |
| 2032-04 | 5.200.183 AED | 22.090 AED | 3.194.000 AED |
| 2032-05 | 5.233.641 AED | 22.151 AED | 3.194.000 AED |
| 2032-06 | 5.267.315 AED | 22.213 AED | 3.194.000 AED |
| 2032-07 | 5.301.205 AED | 22.274 AED | 3.194.000 AED |
| 2032-08 | 5.335.313 AED | 22.336 AED | 3.194.000 AED |
| 2032-09 | 5.369.641 AED | 22.398 AED | 3.194.000 AED |
| 2032-10 | 5.404.189 AED | 22.460 AED | 3.194.000 AED |
| 2032-11 | 5.438.960 AED | 22.522 AED | 3.194.000 AED |
| 2032-12 | 5.473.954 AED | 22.585 AED | 3.194.000 AED |
| 2033-01 | 5.509.174 AED | 22.647 AED | 3.194.000 AED |
| 2033-02 | 5.544.620 AED | 22.710 AED | 3.194.000 AED |
| 2033-03 | 5.580.294 AED | 22.773 AED | 3.194.000 AED |
| 2033-04 | 5.616.198 AED | 22.836 AED | 3.194.000 AED |
| 2033-05 | 5.652.333 AED | 22.899 AED | 3.194.000 AED |
| 2033-06 | 5.688.700 AED | 22.962 AED | 3.194.000 AED |
| 2033-07 | 5.725.301 AED | 23.026 AED | 3.194.000 AED |
| 2033-08 | 5.762.138 AED | 23.090 AED | 3.194.000 AED |
| 2033-09 | 5.799.212 AED | 23.153 AED | 3.194.000 AED |
| 2033-10 | 5.836.524 AED | 23.217 AED | 3.194.000 AED |
| 2033-11 | 5.874.077 AED | 23.281 AED | 3.194.000 AED |
| 2033-12 | 5.911.871 AED | 23.346 AED | 3.194.000 AED |
| 2034-01 | 5.949.908 AED | 23.410 AED | 3.194.000 AED |
| 2034-02 | 5.988.190 AED | 23.475 AED | 3.194.000 AED |
| 2034-03 | 6.026.718 AED | 23.539 AED | 3.194.000 AED |
| 2034-04 | 6.065.494 AED | 23.604 AED | 3.194.000 AED |
| 2034-05 | 6.104.519 AED | 23.669 AED | 3.194.000 AED |
| 2034-06 | 6.143.796 AED | 23.735 AED | 3.194.000 AED |
| 2034-07 | 6.183.326 AED | 23.800 AED | 3.194.000 AED |
| 2034-08 | 6.223.109 AED | 23.866 AED | 3.194.000 AED |
| 2034-09 | 6.263.149 AED | 23.931 AED | 3.194.000 AED |
| 2034-10 | 6.303.446 AED | 23.997 AED | 3.194.000 AED |
| 2034-11 | 6.344.003 AED | 24.063 AED | 3.194.000 AED |
| 2034-12 | 6.384.820 AED | 24.129 AED | 3.194.000 AED |
| 2035-01 | 6.425.900 AED | 24.196 AED | 3.194.000 AED |
| 2035-02 | 6.467.245 AED | 24.262 AED | 3.194.000 AED |
| 2035-03 | 6.508.855 AED | 24.329 AED | 3.194.000 AED |
| 2035-04 | 6.550.733 AED | 24.396 AED | 3.194.000 AED |
| 2035-05 | 6.592.881 AED | 24.463 AED | 3.194.000 AED |
| 2035-06 | 6.635.300 AED | 24.530 AED | 3.194.000 AED |
| 2035-07 | 6.677.992 AED | 24.597 AED | 3.194.000 AED |
| 2035-08 | 6.720.958 AED | 24.665 AED | 3.194.000 AED |
| 2035-09 | 6.764.201 AED | 24.733 AED | 3.194.000 AED |
| 2035-10 | 6.807.722 AED | 24.800 AED | 3.194.000 AED |
| 2035-11 | 6.851.523 AED | 24.868 AED | 3.194.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 3.194.000 AED | 0 AED | 638.800 AED |
| 2026 | 3.449.520 AED | 0 AED | 1.916.400 AED |
| 2027 | 3.725.481 AED | 74.060 AED | 3.194.000 AED |
| 2028 | 4.023.520 AED | 233.450 AED | 3.194.000 AED |
| 2029 | 4.345.401 AED | 241.453 AED | 3.194.000 AED |
| 2030 | 4.693.033 AED | 249.695 AED | 3.194.000 AED |
| 2031 | 5.068.476 AED | 258.188 AED | 3.194.000 AED |
| 2032 | 5.473.954 AED | 266.933 AED | 3.194.000 AED |
| 2033 | 5.911.871 AED | 275.940 AED | 3.194.000 AED |
| 2034 | 6.384.820 AED | 285.218 AED | 3.194.000 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 862.380 USD | 0 USD | 172.476 USD |
| 2026-01 | 867.928 USD | 0 USD | 172.476 USD |
| 2026-02 | 873.512 USD | 0 USD | 258.714 USD |
| 2026-03 | 879.132 USD | 0 USD | 258.714 USD |
| 2026-04 | 884.789 USD | 0 USD | 258.714 USD |
| 2026-05 | 890.482 USD | 0 USD | 344.952 USD |
| 2026-06 | 896.211 USD | 0 USD | 344.952 USD |
| 2026-07 | 901.977 USD | 0 USD | 344.952 USD |
| 2026-08 | 907.781 USD | 0 USD | 431.190 USD |
| 2026-09 | 913.621 USD | 0 USD | 431.190 USD |
| 2026-10 | 919.500 USD | 0 USD | 431.190 USD |
| 2026-11 | 925.416 USD | 0 USD | 517.428 USD |
| 2026-12 | 931.370 USD | 0 USD | 517.428 USD |
| 2027-01 | 937.362 USD | 0 USD | 517.428 USD |
| 2027-02 | 943.393 USD | 0 USD | 603.666 USD |
| 2027-03 | 949.463 USD | 0 USD | 603.666 USD |
| 2027-04 | 955.572 USD | 0 USD | 603.666 USD |
| 2027-05 | 961.720 USD | 0 USD | 689.904 USD |
| 2027-06 | 967.908 USD | 0 USD | 689.904 USD |
| 2027-07 | 974.135 USD | 0 USD | 689.904 USD |
| 2027-08 | 980.403 USD | 0 USD | 689.904 USD |
| 2027-09 | 986.711 USD | 4.999 USD | 862.380 USD |
| 2027-10 | 993.060 USD | 4.999 USD | 862.380 USD |
| 2027-11 | 999.449 USD | 4.999 USD | 862.380 USD |
| 2027-12 | 1.005.879 USD | 4.999 USD | 862.380 USD |
| 2028-01 | 1.012.351 USD | 5.171 USD | 862.380 USD |
| 2028-02 | 1.018.865 USD | 5.186 USD | 862.380 USD |
| 2028-03 | 1.025.420 USD | 5.200 USD | 862.380 USD |
| 2028-04 | 1.032.018 USD | 5.215 USD | 862.380 USD |
| 2028-05 | 1.038.658 USD | 5.230 USD | 862.380 USD |
| 2028-06 | 1.045.341 USD | 5.245 USD | 862.380 USD |
| 2028-07 | 1.052.066 USD | 5.259 USD | 862.380 USD |
| 2028-08 | 1.058.835 USD | 5.274 USD | 862.380 USD |
| 2028-09 | 1.065.648 USD | 5.289 USD | 862.380 USD |
| 2028-10 | 1.072.504 USD | 5.304 USD | 862.380 USD |
| 2028-11 | 1.079.405 USD | 5.319 USD | 862.380 USD |
| 2028-12 | 1.086.350 USD | 5.334 USD | 862.380 USD |
| 2029-01 | 1.093.339 USD | 5.349 USD | 862.380 USD |
| 2029-02 | 1.100.374 USD | 5.364 USD | 862.380 USD |
| 2029-03 | 1.107.454 USD | 5.379 USD | 862.380 USD |
| 2029-04 | 1.114.579 USD | 5.394 USD | 862.380 USD |
| 2029-05 | 1.121.750 USD | 5.409 USD | 862.380 USD |
| 2029-06 | 1.128.968 USD | 5.424 USD | 862.380 USD |
| 2029-07 | 1.136.232 USD | 5.439 USD | 862.380 USD |
| 2029-08 | 1.143.542 USD | 5.455 USD | 862.380 USD |
| 2029-09 | 1.150.900 USD | 5.470 USD | 862.380 USD |
| 2029-10 | 1.158.305 USD | 5.485 USD | 862.380 USD |
| 2029-11 | 1.165.757 USD | 5.501 USD | 862.380 USD |
| 2029-12 | 1.173.258 USD | 5.516 USD | 862.380 USD |
| 2030-01 | 1.180.807 USD | 5.532 USD | 862.380 USD |
| 2030-02 | 1.188.404 USD | 5.547 USD | 862.380 USD |
| 2030-03 | 1.196.050 USD | 5.563 USD | 862.380 USD |
| 2030-04 | 1.203.746 USD | 5.578 USD | 862.380 USD |
| 2030-05 | 1.211.491 USD | 5.594 USD | 862.380 USD |
| 2030-06 | 1.219.285 USD | 5.610 USD | 862.380 USD |
| 2030-07 | 1.227.130 USD | 5.625 USD | 862.380 USD |
| 2030-08 | 1.235.026 USD | 5.641 USD | 862.380 USD |
| 2030-09 | 1.242.972 USD | 5.657 USD | 862.380 USD |
| 2030-10 | 1.250.969 USD | 5.672 USD | 862.380 USD |
| 2030-11 | 1.259.018 USD | 5.688 USD | 862.380 USD |
| 2030-12 | 1.267.118 USD | 5.704 USD | 862.380 USD |
| 2031-01 | 1.275.271 USD | 5.720 USD | 862.380 USD |
| 2031-02 | 1.283.476 USD | 5.736 USD | 862.380 USD |
| 2031-03 | 1.291.734 USD | 5.752 USD | 862.380 USD |
| 2031-04 | 1.300.045 USD | 5.768 USD | 862.380 USD |
| 2031-05 | 1.308.410 USD | 5.784 USD | 862.380 USD |
| 2031-06 | 1.316.828 USD | 5.800 USD | 862.380 USD |
| 2031-07 | 1.325.301 USD | 5.817 USD | 862.380 USD |
| 2031-08 | 1.333.828 USD | 5.833 USD | 862.380 USD |
| 2031-09 | 1.342.410 USD | 5.849 USD | 862.380 USD |
| 2031-10 | 1.351.047 USD | 5.865 USD | 862.380 USD |
| 2031-11 | 1.359.739 USD | 5.881 USD | 862.380 USD |
| 2031-12 | 1.368.488 USD | 5.898 USD | 862.380 USD |
| 2032-01 | 1.377.293 USD | 5.914 USD | 862.380 USD |
| 2032-02 | 1.386.154 USD | 5.931 USD | 862.380 USD |
| 2032-03 | 1.395.073 USD | 5.947 USD | 862.380 USD |
| 2032-04 | 1.404.049 USD | 5.964 USD | 862.380 USD |
| 2032-05 | 1.413.083 USD | 5.980 USD | 862.380 USD |
| 2032-06 | 1.422.175 USD | 5.997 USD | 862.380 USD |
| 2032-07 | 1.431.325 USD | 6.013 USD | 862.380 USD |
| 2032-08 | 1.440.534 USD | 6.030 USD | 862.380 USD |
| 2032-09 | 1.449.803 USD | 6.047 USD | 862.380 USD |
| 2032-10 | 1.459.131 USD | 6.064 USD | 862.380 USD |
| 2032-11 | 1.468.519 USD | 6.080 USD | 862.380 USD |
| 2032-12 | 1.477.967 USD | 6.097 USD | 862.380 USD |
| 2033-01 | 1.487.476 USD | 6.114 USD | 862.380 USD |
| 2033-02 | 1.497.047 USD | 6.131 USD | 862.380 USD |
| 2033-03 | 1.506.679 USD | 6.148 USD | 862.380 USD |
| 2033-04 | 1.516.373 USD | 6.165 USD | 862.380 USD |
| 2033-05 | 1.526.129 USD | 6.182 USD | 862.380 USD |
| 2033-06 | 1.535.949 USD | 6.199 USD | 862.380 USD |
| 2033-07 | 1.545.831 USD | 6.217 USD | 862.380 USD |
| 2033-08 | 1.555.777 USD | 6.234 USD | 862.380 USD |
| 2033-09 | 1.565.787 USD | 6.251 USD | 862.380 USD |
| 2033-10 | 1.575.861 USD | 6.268 USD | 862.380 USD |
| 2033-11 | 1.586.000 USD | 6.285 USD | 862.380 USD |
| 2033-12 | 1.596.205 USD | 6.303 USD | 862.380 USD |
| 2034-01 | 1.606.475 USD | 6.320 USD | 862.380 USD |
| 2034-02 | 1.616.811 USD | 6.338 USD | 862.380 USD |
| 2034-03 | 1.627.213 USD | 6.355 USD | 862.380 USD |
| 2034-04 | 1.637.683 USD | 6.373 USD | 862.380 USD |
| 2034-05 | 1.648.220 USD | 6.390 USD | 862.380 USD |
| 2034-06 | 1.658.824 USD | 6.408 USD | 862.380 USD |
| 2034-07 | 1.669.498 USD | 6.426 USD | 862.380 USD |
| 2034-08 | 1.680.239 USD | 6.443 USD | 862.380 USD |
| 2034-09 | 1.691.050 USD | 6.461 USD | 862.380 USD |
| 2034-10 | 1.701.930 USD | 6.479 USD | 862.380 USD |
| 2034-11 | 1.712.880 USD | 6.497 USD | 862.380 USD |
| 2034-12 | 1.723.901 USD | 6.514 USD | 862.380 USD |
| 2035-01 | 1.734.993 USD | 6.532 USD | 862.380 USD |
| 2035-02 | 1.746.156 USD | 6.550 USD | 862.380 USD |
| 2035-03 | 1.757.390 USD | 6.568 USD | 862.380 USD |
| 2035-04 | 1.768.697 USD | 6.586 USD | 862.380 USD |
| 2035-05 | 1.780.077 USD | 6.605 USD | 862.380 USD |
| 2035-06 | 1.791.531 USD | 6.623 USD | 862.380 USD |
| 2035-07 | 1.803.057 USD | 6.641 USD | 862.380 USD |
| 2035-08 | 1.814.658 USD | 6.659 USD | 862.380 USD |
| 2035-09 | 1.826.334 USD | 6.677 USD | 862.380 USD |
| 2035-10 | 1.838.084 USD | 6.696 USD | 862.380 USD |
| 2035-11 | 1.849.911 USD | 6.714 USD | 862.380 USD |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 862.380 USD | 0 USD | 172.476 USD |
| 2026 | 931.370 USD | 0 USD | 517.428 USD |
| 2027 | 1.005.879 USD | 19.996 USD | 862.380 USD |
| 2028 | 1.086.350 USD | 63.026 USD | 862.380 USD |
| 2029 | 1.173.258 USD | 65.185 USD | 862.380 USD |
| 2030 | 1.267.118 USD | 67.411 USD | 862.380 USD |
| 2031 | 1.368.488 USD | 69.703 USD | 862.380 USD |
| 2032 | 1.477.967 USD | 72.064 USD | 862.380 USD |
| 2033 | 1.596.205 USD | 74.497 USD | 862.380 USD |
| 2034 | 1.723.901 USD | 77.004 USD | 862.380 USD |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.