Project details:
Ananda Towers- post payment
Address: Motor City
Handover Date: 2028-05-01
Developer:
Tiger Properties
Description:
Discounts:
Payment Plan:
The amount to be paid at the time of the contract.
Percent: 3.33 % after 3 month
Percent: 3.33 % after 6 month
Percent: 3.33 % after 9 month
Percent: 3.33 % after 12 month
Percent: 3.33 % after 15 month
Percent: 3.33 % after 18 month
Percent: 3.33 % after 21 month
Percent: 3.33 % after 24 month
Percent: 3.33 % after 27 month
Percent: 3.33 % after 30 month
Percent: 3.33 % after 33 month
Percent: 3.34 % after 36 month
The amount to be paid at the time of the handover.
Percent: 3.75 % after 2 month
Percent: 3.75 % after 5 month
Percent: 3.75 % after 8 month
Percent: 3.75 % after 11 month
Percent: 3.75 % after 14 month
Percent: 3.75 % after 17 month
Percent: 3.75 % after 20 month
Percent: 3.75 % after 23 month
Price Range:
From price: 1,179,431 AED
Sizes:
From sqft: 748 sqft
Predicted numbers:
Furniture Price: Included into the purchase price
Initial Rent*: 94,354.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 11,220 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,179,431 AED)
Payment Plan: Tiger - Ananda Residences - PostHandover
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 235,886 AED |
| 2026-02-15 | Until Handover | 3.3 | 39,275 AED |
| 2026-05-15 | Until Handover | 3.3 | 39,275 AED |
| 2026-08-15 | Until Handover | 3.3 | 39,275 AED |
| 2026-11-15 | Until Handover | 3.3 | 39,275 AED |
| 2027-02-15 | Until Handover | 3.3 | 39,275 AED |
| 2027-05-15 | Until Handover | 3.3 | 39,275 AED |
| 2027-08-15 | Until Handover | 3.3 | 39,275 AED |
| 2027-11-15 | Until Handover | 3.3 | 39,275 AED |
| 2028-02-15 | Until Handover | 3.3 | 39,275 AED |
| 2028-05-01 | At Handover | 10.0 | 117,943 AED |
| 2028-05-15 | Until Handover | 3.3 | 39,275 AED |
| 2028-06-01 | Post Handover Payment | 3.8 | 44,229 AED |
| 2028-08-15 | Until Handover | 3.3 | 39,275 AED |
| 2028-09-01 | Post Handover Payment | 3.8 | 44,229 AED |
| 2028-11-15 | Until Handover | 3.3 | 39,393 AED |
| 2028-12-01 | Post Handover Payment | 3.8 | 44,229 AED |
| 2029-03-01 | Post Handover Payment | 3.8 | 44,229 AED |
| 2029-06-01 | Post Handover Payment | 3.8 | 44,229 AED |
| 2029-09-01 | Post Handover Payment | 3.8 | 44,229 AED |
| 2029-12-01 | Post Handover Payment | 3.8 | 44,229 AED |
| 2030-03-01 | Post Handover Payment | 3.8 | 44,229 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 235,886 AED |
| 2026 | 157,100 AED |
| 2027 | 157,100 AED |
| 2028 | 407,847 AED |
| 2029 | 176,915 AED |
| 2030 | 44,229 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.179.431 AED | 0 AED | 235.886 AED |
| 2026-01 | 1.187.019 AED | 0 AED | 235.886 AED |
| 2026-02 | 1.194.656 AED | 0 AED | 275.161 AED |
| 2026-03 | 1.202.343 AED | 0 AED | 275.161 AED |
| 2026-04 | 1.210.079 AED | 0 AED | 275.161 AED |
| 2026-05 | 1.217.864 AED | 0 AED | 314.436 AED |
| 2026-06 | 1.225.700 AED | 0 AED | 314.436 AED |
| 2026-07 | 1.233.586 AED | 0 AED | 314.436 AED |
| 2026-08 | 1.241.523 AED | 0 AED | 353.711 AED |
| 2026-09 | 1.249.511 AED | 0 AED | 353.711 AED |
| 2026-10 | 1.257.551 AED | 0 AED | 353.711 AED |
| 2026-11 | 1.265.642 AED | 0 AED | 392.986 AED |
| 2026-12 | 1.273.785 AED | 0 AED | 392.986 AED |
| 2027-01 | 1.281.981 AED | 0 AED | 392.986 AED |
| 2027-02 | 1.290.229 AED | 0 AED | 432.261 AED |
| 2027-03 | 1.298.530 AED | 0 AED | 432.261 AED |
| 2027-04 | 1.306.885 AED | 0 AED | 432.261 AED |
| 2027-05 | 1.315.294 AED | 0 AED | 471.536 AED |
| 2027-06 | 1.323.756 AED | 0 AED | 471.536 AED |
| 2027-07 | 1.332.273 AED | 0 AED | 471.536 AED |
| 2027-08 | 1.340.845 AED | 0 AED | 510.811 AED |
| 2027-09 | 1.349.472 AED | 0 AED | 510.811 AED |
| 2027-10 | 1.358.155 AED | 0 AED | 510.811 AED |
| 2027-11 | 1.366.893 AED | 0 AED | 550.086 AED |
| 2027-12 | 1.375.688 AED | 0 AED | 550.086 AED |
| 2028-01 | 1.384.539 AED | 0 AED | 550.086 AED |
| 2028-02 | 1.393.447 AED | 0 AED | 589.361 AED |
| 2028-03 | 1.402.413 AED | 0 AED | 589.361 AED |
| 2028-04 | 1.411.436 AED | 0 AED | 589.361 AED |
| 2028-05 | 1.420.517 AED | 0 AED | 746.579 AED |
| 2028-06 | 1.429.657 AED | 6.927 AED | 790.808 AED |
| 2028-07 | 1.438.855 AED | 6.927 AED | 790.808 AED |
| 2028-08 | 1.448.113 AED | 6.927 AED | 830.083 AED |
| 2028-09 | 1.457.430 AED | 6.927 AED | 874.312 AED |
| 2028-10 | 1.466.807 AED | 6.927 AED | 874.312 AED |
| 2028-11 | 1.476.245 AED | 6.927 AED | 913.705 AED |
| 2028-12 | 1.485.743 AED | 6.927 AED | 957.933 AED |
| 2029-01 | 1.495.302 AED | 7.163 AED | 957.933 AED |
| 2029-02 | 1.504.923 AED | 7.183 AED | 957.933 AED |
| 2029-03 | 1.514.606 AED | 7.203 AED | 1.002.162 AED |
| 2029-04 | 1.524.351 AED | 7.223 AED | 1.002.162 AED |
| 2029-05 | 1.534.158 AED | 7.243 AED | 1.002.162 AED |
| 2029-06 | 1.544.029 AED | 7.264 AED | 1.046.391 AED |
| 2029-07 | 1.553.964 AED | 7.284 AED | 1.046.391 AED |
| 2029-08 | 1.563.962 AED | 7.304 AED | 1.046.391 AED |
| 2029-09 | 1.574.024 AED | 7.324 AED | 1.090.619 AED |
| 2029-10 | 1.584.152 AED | 7.345 AED | 1.090.619 AED |
| 2029-11 | 1.594.344 AED | 7.365 AED | 1.090.619 AED |
| 2029-12 | 1.604.602 AED | 7.386 AED | 1.134.848 AED |
| 2030-01 | 1.614.926 AED | 7.406 AED | 1.134.848 AED |
| 2030-02 | 1.625.317 AED | 7.427 AED | 1.134.848 AED |
| 2030-03 | 1.635.774 AED | 7.447 AED | 1.179.077 AED |
| 2030-04 | 1.646.299 AED | 7.468 AED | 1.179.077 AED |
| 2030-05 | 1.656.891 AED | 7.489 AED | 1.179.077 AED |
| 2030-06 | 1.667.552 AED | 7.510 AED | 1.179.077 AED |
| 2030-07 | 1.678.281 AED | 7.530 AED | 1.179.077 AED |
| 2030-08 | 1.689.079 AED | 7.551 AED | 1.179.077 AED |
| 2030-09 | 1.699.946 AED | 7.572 AED | 1.179.077 AED |
| 2030-10 | 1.710.884 AED | 7.593 AED | 1.179.077 AED |
| 2030-11 | 1.721.892 AED | 7.614 AED | 1.179.077 AED |
| 2030-12 | 1.732.971 AED | 7.635 AED | 1.179.077 AED |
| 2031-01 | 1.744.121 AED | 7.656 AED | 1.179.077 AED |
| 2031-02 | 1.755.342 AED | 7.678 AED | 1.179.077 AED |
| 2031-03 | 1.766.636 AED | 7.699 AED | 1.179.077 AED |
| 2031-04 | 1.778.003 AED | 7.720 AED | 1.179.077 AED |
| 2031-05 | 1.789.443 AED | 7.742 AED | 1.179.077 AED |
| 2031-06 | 1.800.956 AED | 7.763 AED | 1.179.077 AED |
| 2031-07 | 1.812.543 AED | 7.784 AED | 1.179.077 AED |
| 2031-08 | 1.824.205 AED | 7.806 AED | 1.179.077 AED |
| 2031-09 | 1.835.942 AED | 7.827 AED | 1.179.077 AED |
| 2031-10 | 1.847.755 AED | 7.849 AED | 1.179.077 AED |
| 2031-11 | 1.859.643 AED | 7.871 AED | 1.179.077 AED |
| 2031-12 | 1.871.608 AED | 7.892 AED | 1.179.077 AED |
| 2032-01 | 1.883.650 AED | 7.914 AED | 1.179.077 AED |
| 2032-02 | 1.895.770 AED | 7.936 AED | 1.179.077 AED |
| 2032-03 | 1.907.967 AED | 7.958 AED | 1.179.077 AED |
| 2032-04 | 1.920.243 AED | 7.980 AED | 1.179.077 AED |
| 2032-05 | 1.932.598 AED | 8.002 AED | 1.179.077 AED |
| 2032-06 | 1.945.032 AED | 8.024 AED | 1.179.077 AED |
| 2032-07 | 1.957.547 AED | 8.046 AED | 1.179.077 AED |
| 2032-08 | 1.970.142 AED | 8.068 AED | 1.179.077 AED |
| 2032-09 | 1.982.818 AED | 8.090 AED | 1.179.077 AED |
| 2032-10 | 1.995.575 AED | 8.113 AED | 1.179.077 AED |
| 2032-11 | 2.008.415 AED | 8.135 AED | 1.179.077 AED |
| 2032-12 | 2.021.337 AED | 8.157 AED | 1.179.077 AED |
| 2033-01 | 2.034.342 AED | 8.180 AED | 1.179.077 AED |
| 2033-02 | 2.047.431 AED | 8.202 AED | 1.179.077 AED |
| 2033-03 | 2.060.605 AED | 8.225 AED | 1.179.077 AED |
| 2033-04 | 2.073.863 AED | 8.247 AED | 1.179.077 AED |
| 2033-05 | 2.087.206 AED | 8.270 AED | 1.179.077 AED |
| 2033-06 | 2.100.635 AED | 8.293 AED | 1.179.077 AED |
| 2033-07 | 2.114.151 AED | 8.315 AED | 1.179.077 AED |
| 2033-08 | 2.127.753 AED | 8.338 AED | 1.179.077 AED |
| 2033-09 | 2.141.443 AED | 8.361 AED | 1.179.077 AED |
| 2033-10 | 2.155.221 AED | 8.384 AED | 1.179.077 AED |
| 2033-11 | 2.169.088 AED | 8.407 AED | 1.179.077 AED |
| 2033-12 | 2.183.044 AED | 8.430 AED | 1.179.077 AED |
| 2034-01 | 2.197.090 AED | 8.453 AED | 1.179.077 AED |
| 2034-02 | 2.211.226 AED | 8.476 AED | 1.179.077 AED |
| 2034-03 | 2.225.453 AED | 8.500 AED | 1.179.077 AED |
| 2034-04 | 2.239.772 AED | 8.523 AED | 1.179.077 AED |
| 2034-05 | 2.254.182 AED | 8.546 AED | 1.179.077 AED |
| 2034-06 | 2.268.686 AED | 8.569 AED | 1.179.077 AED |
| 2034-07 | 2.283.283 AED | 8.593 AED | 1.179.077 AED |
| 2034-08 | 2.297.973 AED | 8.616 AED | 1.179.077 AED |
| 2034-09 | 2.312.759 AED | 8.640 AED | 1.179.077 AED |
| 2034-10 | 2.327.639 AED | 8.664 AED | 1.179.077 AED |
| 2034-11 | 2.342.615 AED | 8.687 AED | 1.179.077 AED |
| 2034-12 | 2.357.688 AED | 8.711 AED | 1.179.077 AED |
| 2035-01 | 2.372.857 AED | 8.735 AED | 1.179.077 AED |
| 2035-02 | 2.388.124 AED | 8.759 AED | 1.179.077 AED |
| 2035-03 | 2.403.489 AED | 8.783 AED | 1.179.077 AED |
| 2035-04 | 2.418.953 AED | 8.807 AED | 1.179.077 AED |
| 2035-05 | 2.434.517 AED | 8.831 AED | 1.179.077 AED |
| 2035-06 | 2.450.181 AED | 8.855 AED | 1.179.077 AED |
| 2035-07 | 2.465.945 AED | 8.879 AED | 1.179.077 AED |
| 2035-08 | 2.481.811 AED | 8.903 AED | 1.179.077 AED |
| 2035-09 | 2.497.779 AED | 8.927 AED | 1.179.077 AED |
| 2035-10 | 2.513.850 AED | 8.952 AED | 1.179.077 AED |
| 2035-11 | 2.530.024 AED | 8.976 AED | 1.179.077 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.179.431 AED | 0 AED | 235.886 AED |
| 2026 | 1.273.785 AED | 0 AED | 392.986 AED |
| 2027 | 1.375.688 AED | 0 AED | 550.086 AED |
| 2028 | 1.485.743 AED | 48.489 AED | 957.933 AED |
| 2029 | 1.604.602 AED | 87.287 AED | 1.134.848 AED |
| 2030 | 1.732.971 AED | 90.242 AED | 1.179.077 AED |
| 2031 | 1.871.608 AED | 93.287 AED | 1.179.077 AED |
| 2032 | 2.021.337 AED | 96.423 AED | 1.179.077 AED |
| 2033 | 2.183.044 AED | 99.652 AED | 1.179.077 AED |
| 2034 | 2.357.688 AED | 102.978 AED | 1.179.077 AED |
Additional Acquisition Costs
| DLD fee (4%) | 47,177 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 51,377 AED |
Price Range:
From price: 1,750,000 AED
Sizes:
From sqft: 1,320 sqft
Predicted numbers:
Furniture Price: Included into the purchase price
Initial Rent*: 140,000.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 19,800 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,750,000 AED)
Payment Plan: Tiger - Ananda Residences - PostHandover
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 350,000 AED |
| 2026-02-15 | Until Handover | 3.3 | 58,275 AED |
| 2026-05-15 | Until Handover | 3.3 | 58,275 AED |
| 2026-08-15 | Until Handover | 3.3 | 58,275 AED |
| 2026-11-15 | Until Handover | 3.3 | 58,275 AED |
| 2027-02-15 | Until Handover | 3.3 | 58,275 AED |
| 2027-05-15 | Until Handover | 3.3 | 58,275 AED |
| 2027-08-15 | Until Handover | 3.3 | 58,275 AED |
| 2027-11-15 | Until Handover | 3.3 | 58,275 AED |
| 2028-02-15 | Until Handover | 3.3 | 58,275 AED |
| 2028-05-01 | At Handover | 10.0 | 175,000 AED |
| 2028-05-15 | Until Handover | 3.3 | 58,275 AED |
| 2028-06-01 | Post Handover Payment | 3.8 | 65,625 AED |
| 2028-08-15 | Until Handover | 3.3 | 58,275 AED |
| 2028-09-01 | Post Handover Payment | 3.8 | 65,625 AED |
| 2028-11-15 | Until Handover | 3.3 | 58,450 AED |
| 2028-12-01 | Post Handover Payment | 3.8 | 65,625 AED |
| 2029-03-01 | Post Handover Payment | 3.8 | 65,625 AED |
| 2029-06-01 | Post Handover Payment | 3.8 | 65,625 AED |
| 2029-09-01 | Post Handover Payment | 3.8 | 65,625 AED |
| 2029-12-01 | Post Handover Payment | 3.8 | 65,625 AED |
| 2030-03-01 | Post Handover Payment | 3.8 | 65,625 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 350,000 AED |
| 2026 | 233,100 AED |
| 2027 | 233,100 AED |
| 2028 | 605,150 AED |
| 2029 | 262,500 AED |
| 2030 | 65,625 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.750.000 AED | 0 AED | 350.000 AED |
| 2026-01 | 1.761.259 AED | 0 AED | 350.000 AED |
| 2026-02 | 1.772.591 AED | 0 AED | 408.275 AED |
| 2026-03 | 1.783.996 AED | 0 AED | 408.275 AED |
| 2026-04 | 1.795.474 AED | 0 AED | 408.275 AED |
| 2026-05 | 1.807.026 AED | 0 AED | 466.550 AED |
| 2026-06 | 1.818.653 AED | 0 AED | 466.550 AED |
| 2026-07 | 1.830.354 AED | 0 AED | 466.550 AED |
| 2026-08 | 1.842.131 AED | 0 AED | 524.825 AED |
| 2026-09 | 1.853.983 AED | 0 AED | 524.825 AED |
| 2026-10 | 1.865.912 AED | 0 AED | 524.825 AED |
| 2026-11 | 1.877.917 AED | 0 AED | 583.100 AED |
| 2026-12 | 1.890.000 AED | 0 AED | 583.100 AED |
| 2027-01 | 1.902.160 AED | 0 AED | 583.100 AED |
| 2027-02 | 1.914.398 AED | 0 AED | 641.375 AED |
| 2027-03 | 1.926.716 AED | 0 AED | 641.375 AED |
| 2027-04 | 1.939.112 AED | 0 AED | 641.375 AED |
| 2027-05 | 1.951.589 AED | 0 AED | 699.650 AED |
| 2027-06 | 1.964.145 AED | 0 AED | 699.650 AED |
| 2027-07 | 1.976.782 AED | 0 AED | 699.650 AED |
| 2027-08 | 1.989.501 AED | 0 AED | 757.925 AED |
| 2027-09 | 2.002.302 AED | 0 AED | 757.925 AED |
| 2027-10 | 2.015.185 AED | 0 AED | 757.925 AED |
| 2027-11 | 2.028.150 AED | 0 AED | 816.200 AED |
| 2027-12 | 2.041.200 AED | 0 AED | 816.200 AED |
| 2028-01 | 2.054.333 AED | 0 AED | 816.200 AED |
| 2028-02 | 2.067.550 AED | 0 AED | 874.475 AED |
| 2028-03 | 2.080.853 AED | 0 AED | 874.475 AED |
| 2028-04 | 2.094.241 AED | 0 AED | 874.475 AED |
| 2028-05 | 2.107.716 AED | 0 AED | 1.107.750 AED |
| 2028-06 | 2.121.277 AED | 10.016 AED | 1.173.375 AED |
| 2028-07 | 2.134.925 AED | 10.016 AED | 1.173.375 AED |
| 2028-08 | 2.148.661 AED | 10.016 AED | 1.231.650 AED |
| 2028-09 | 2.162.486 AED | 10.016 AED | 1.297.275 AED |
| 2028-10 | 2.176.399 AED | 10.016 AED | 1.297.275 AED |
| 2028-11 | 2.190.402 AED | 10.016 AED | 1.355.725 AED |
| 2028-12 | 2.204.496 AED | 10.016 AED | 1.421.350 AED |
| 2029-01 | 2.218.679 AED | 10.366 AED | 1.421.350 AED |
| 2029-02 | 2.232.954 AED | 10.396 AED | 1.421.350 AED |
| 2029-03 | 2.247.321 AED | 10.426 AED | 1.486.975 AED |
| 2029-04 | 2.261.781 AED | 10.455 AED | 1.486.975 AED |
| 2029-05 | 2.276.333 AED | 10.485 AED | 1.486.975 AED |
| 2029-06 | 2.290.979 AED | 10.515 AED | 1.552.600 AED |
| 2029-07 | 2.305.719 AED | 10.545 AED | 1.552.600 AED |
| 2029-08 | 2.320.554 AED | 10.575 AED | 1.552.600 AED |
| 2029-09 | 2.335.485 AED | 10.605 AED | 1.618.225 AED |
| 2029-10 | 2.350.511 AED | 10.636 AED | 1.618.225 AED |
| 2029-11 | 2.365.635 AED | 10.666 AED | 1.618.225 AED |
| 2029-12 | 2.380.855 AED | 10.696 AED | 1.683.850 AED |
| 2030-01 | 2.396.174 AED | 10.727 AED | 1.683.850 AED |
| 2030-02 | 2.411.591 AED | 10.757 AED | 1.683.850 AED |
| 2030-03 | 2.427.107 AED | 10.788 AED | 1.749.475 AED |
| 2030-04 | 2.442.723 AED | 10.818 AED | 1.749.475 AED |
| 2030-05 | 2.458.440 AED | 10.849 AED | 1.749.475 AED |
| 2030-06 | 2.474.257 AED | 10.880 AED | 1.749.475 AED |
| 2030-07 | 2.490.177 AED | 10.911 AED | 1.749.475 AED |
| 2030-08 | 2.506.199 AED | 10.942 AED | 1.749.475 AED |
| 2030-09 | 2.522.324 AED | 10.973 AED | 1.749.475 AED |
| 2030-10 | 2.538.552 AED | 11.004 AED | 1.749.475 AED |
| 2030-11 | 2.554.885 AED | 11.035 AED | 1.749.475 AED |
| 2030-12 | 2.571.324 AED | 11.067 AED | 1.749.475 AED |
| 2031-01 | 2.587.868 AED | 11.098 AED | 1.749.475 AED |
| 2031-02 | 2.604.518 AED | 11.129 AED | 1.749.475 AED |
| 2031-03 | 2.621.276 AED | 11.161 AED | 1.749.475 AED |
| 2031-04 | 2.638.141 AED | 11.193 AED | 1.749.475 AED |
| 2031-05 | 2.655.115 AED | 11.224 AED | 1.749.475 AED |
| 2031-06 | 2.672.198 AED | 11.256 AED | 1.749.475 AED |
| 2031-07 | 2.689.391 AED | 11.288 AED | 1.749.475 AED |
| 2031-08 | 2.706.695 AED | 11.320 AED | 1.749.475 AED |
| 2031-09 | 2.724.110 AED | 11.352 AED | 1.749.475 AED |
| 2031-10 | 2.741.637 AED | 11.384 AED | 1.749.475 AED |
| 2031-11 | 2.759.276 AED | 11.416 AED | 1.749.475 AED |
| 2031-12 | 2.777.030 AED | 11.448 AED | 1.749.475 AED |
| 2032-01 | 2.794.897 AED | 11.480 AED | 1.749.475 AED |
| 2032-02 | 2.812.880 AED | 11.513 AED | 1.749.475 AED |
| 2032-03 | 2.830.978 AED | 11.545 AED | 1.749.475 AED |
| 2032-04 | 2.849.192 AED | 11.578 AED | 1.749.475 AED |
| 2032-05 | 2.867.524 AED | 11.610 AED | 1.749.475 AED |
| 2032-06 | 2.885.974 AED | 11.643 AED | 1.749.475 AED |
| 2032-07 | 2.904.542 AED | 11.676 AED | 1.749.475 AED |
| 2032-08 | 2.923.230 AED | 11.709 AED | 1.749.475 AED |
| 2032-09 | 2.942.038 AED | 11.742 AED | 1.749.475 AED |
| 2032-10 | 2.960.967 AED | 11.775 AED | 1.749.475 AED |
| 2032-11 | 2.980.018 AED | 11.808 AED | 1.749.475 AED |
| 2032-12 | 2.999.192 AED | 11.841 AED | 1.749.475 AED |
| 2033-01 | 3.018.489 AED | 11.874 AED | 1.749.475 AED |
| 2033-02 | 3.037.910 AED | 11.908 AED | 1.749.475 AED |
| 2033-03 | 3.057.456 AED | 11.941 AED | 1.749.475 AED |
| 2033-04 | 3.077.128 AED | 11.975 AED | 1.749.475 AED |
| 2033-05 | 3.096.926 AED | 12.008 AED | 1.749.475 AED |
| 2033-06 | 3.116.852 AED | 12.042 AED | 1.749.475 AED |
| 2033-07 | 3.136.906 AED | 12.076 AED | 1.749.475 AED |
| 2033-08 | 3.157.089 AED | 12.110 AED | 1.749.475 AED |
| 2033-09 | 3.177.401 AED | 12.144 AED | 1.749.475 AED |
| 2033-10 | 3.197.845 AED | 12.178 AED | 1.749.475 AED |
| 2033-11 | 3.218.420 AED | 12.212 AED | 1.749.475 AED |
| 2033-12 | 3.239.127 AED | 12.246 AED | 1.749.475 AED |
| 2034-01 | 3.259.968 AED | 12.280 AED | 1.749.475 AED |
| 2034-02 | 3.280.943 AED | 12.314 AED | 1.749.475 AED |
| 2034-03 | 3.302.052 AED | 12.349 AED | 1.749.475 AED |
| 2034-04 | 3.323.298 AED | 12.383 AED | 1.749.475 AED |
| 2034-05 | 3.344.680 AED | 12.418 AED | 1.749.475 AED |
| 2034-06 | 3.366.200 AED | 12.453 AED | 1.749.475 AED |
| 2034-07 | 3.387.858 AED | 12.488 AED | 1.749.475 AED |
| 2034-08 | 3.409.656 AED | 12.522 AED | 1.749.475 AED |
| 2034-09 | 3.431.594 AED | 12.557 AED | 1.749.475 AED |
| 2034-10 | 3.453.673 AED | 12.592 AED | 1.749.475 AED |
| 2034-11 | 3.475.894 AED | 12.628 AED | 1.749.475 AED |
| 2034-12 | 3.498.258 AED | 12.663 AED | 1.749.475 AED |
| 2035-01 | 3.520.765 AED | 12.698 AED | 1.749.475 AED |
| 2035-02 | 3.543.418 AED | 12.733 AED | 1.749.475 AED |
| 2035-03 | 3.566.217 AED | 12.769 AED | 1.749.475 AED |
| 2035-04 | 3.589.162 AED | 12.804 AED | 1.749.475 AED |
| 2035-05 | 3.612.255 AED | 12.840 AED | 1.749.475 AED |
| 2035-06 | 3.635.496 AED | 12.876 AED | 1.749.475 AED |
| 2035-07 | 3.658.887 AED | 12.912 AED | 1.749.475 AED |
| 2035-08 | 3.682.428 AED | 12.948 AED | 1.749.475 AED |
| 2035-09 | 3.706.121 AED | 12.984 AED | 1.749.475 AED |
| 2035-10 | 3.729.966 AED | 13.020 AED | 1.749.475 AED |
| 2035-11 | 3.753.965 AED | 13.056 AED | 1.749.475 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.750.000 AED | 0 AED | 350.000 AED |
| 2026 | 1.890.000 AED | 0 AED | 583.100 AED |
| 2027 | 2.041.200 AED | 0 AED | 816.200 AED |
| 2028 | 2.204.496 AED | 70.112 AED | 1.421.350 AED |
| 2029 | 2.380.855 AED | 126.366 AED | 1.683.850 AED |
| 2030 | 2.571.324 AED | 130.751 AED | 1.749.475 AED |
| 2031 | 2.777.030 AED | 135.269 AED | 1.749.475 AED |
| 2032 | 2.999.192 AED | 139.920 AED | 1.749.475 AED |
| 2033 | 3.239.127 AED | 144.714 AED | 1.749.475 AED |
| 2034 | 3.498.258 AED | 149.647 AED | 1.749.475 AED |
Additional Acquisition Costs
| DLD fee (4%) | 70,000 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 74,200 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.