Guzel JVT
Handover Date: 2027-12-31
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: 1,021,000 AED
Sizes:
From sqft: 674 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 81,680.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 10,110 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,021,000 AED)
Payment Plan: Tiger - Ananda Residences - PostHandover
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 204,200 AED |
| 2026-02-15 | Until Handover | 3.3 | 33,999 AED |
| 2026-05-15 | Until Handover | 3.3 | 33,999 AED |
| 2026-08-15 | Until Handover | 3.3 | 33,999 AED |
| 2026-11-15 | Until Handover | 3.3 | 33,999 AED |
| 2027-02-15 | Until Handover | 3.3 | 33,999 AED |
| 2027-05-15 | Until Handover | 3.3 | 33,999 AED |
| 2027-08-15 | Until Handover | 3.3 | 33,999 AED |
| 2027-11-15 | Until Handover | 3.3 | 33,999 AED |
| 2027-12-31 | At Handover | 10.0 | 102,100 AED |
| 2028-01-31 | Post Handover Payment | 3.8 | 38,288 AED |
| 2028-02-15 | Until Handover | 3.3 | 33,999 AED |
| 2028-05-01 | Post Handover Payment | 3.8 | 38,288 AED |
| 2028-05-15 | Until Handover | 3.3 | 33,999 AED |
| 2028-07-31 | Post Handover Payment | 3.8 | 38,288 AED |
| 2028-08-15 | Until Handover | 3.3 | 33,999 AED |
| 2028-10-31 | Post Handover Payment | 3.8 | 38,288 AED |
| 2028-11-15 | Until Handover | 3.3 | 34,101 AED |
| 2029-01-31 | Post Handover Payment | 3.8 | 38,288 AED |
| 2029-05-01 | Post Handover Payment | 3.8 | 38,288 AED |
| 2029-07-31 | Post Handover Payment | 3.8 | 38,288 AED |
| 2029-10-31 | Post Handover Payment | 3.8 | 38,288 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 204,200 AED |
| 2026 | 135,997 AED |
| 2027 | 238,097 AED |
| 2028 | 289,249 AED |
| 2029 | 153,150 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.021.000 AED | 0 AED | 204.200 AED |
| 2026-01 | 1.027.569 AED | 0 AED | 204.200 AED |
| 2026-02 | 1.034.180 AED | 0 AED | 238.199 AED |
| 2026-03 | 1.040.834 AED | 0 AED | 238.199 AED |
| 2026-04 | 1.047.531 AED | 0 AED | 238.199 AED |
| 2026-05 | 1.054.271 AED | 0 AED | 272.198 AED |
| 2026-06 | 1.061.054 AED | 0 AED | 272.198 AED |
| 2026-07 | 1.067.881 AED | 0 AED | 272.198 AED |
| 2026-08 | 1.074.751 AED | 0 AED | 306.197 AED |
| 2026-09 | 1.081.666 AED | 0 AED | 306.197 AED |
| 2026-10 | 1.088.626 AED | 0 AED | 306.197 AED |
| 2026-11 | 1.095.630 AED | 0 AED | 340.197 AED |
| 2026-12 | 1.102.680 AED | 0 AED | 340.197 AED |
| 2027-01 | 1.109.774 AED | 0 AED | 340.197 AED |
| 2027-02 | 1.116.915 AED | 0 AED | 374.196 AED |
| 2027-03 | 1.124.101 AED | 0 AED | 374.196 AED |
| 2027-04 | 1.131.333 AED | 0 AED | 374.196 AED |
| 2027-05 | 1.138.612 AED | 0 AED | 408.195 AED |
| 2027-06 | 1.145.938 AED | 0 AED | 408.195 AED |
| 2027-07 | 1.153.311 AED | 0 AED | 408.195 AED |
| 2027-08 | 1.160.732 AED | 0 AED | 442.195 AED |
| 2027-09 | 1.168.200 AED | 0 AED | 442.195 AED |
| 2027-10 | 1.175.716 AED | 0 AED | 442.195 AED |
| 2027-11 | 1.183.281 AED | 0 AED | 476.194 AED |
| 2027-12 | 1.190.894 AED | 0 AED | 578.294 AED |
| 2028-01 | 1.198.556 AED | 6.168 AED | 616.581 AED |
| 2028-02 | 1.206.268 AED | 6.185 AED | 650.581 AED |
| 2028-03 | 1.214.029 AED | 6.202 AED | 650.581 AED |
| 2028-04 | 1.221.840 AED | 6.220 AED | 650.581 AED |
| 2028-05 | 1.229.701 AED | 6.237 AED | 722.868 AED |
| 2028-06 | 1.237.613 AED | 6.255 AED | 722.868 AED |
| 2028-07 | 1.245.576 AED | 6.272 AED | 761.155 AED |
| 2028-08 | 1.253.590 AED | 6.290 AED | 795.154 AED |
| 2028-09 | 1.261.656 AED | 6.307 AED | 795.154 AED |
| 2028-10 | 1.269.773 AED | 6.325 AED | 833.442 AED |
| 2028-11 | 1.277.943 AED | 6.343 AED | 867.543 AED |
| 2028-12 | 1.286.165 AED | 6.360 AED | 867.543 AED |
| 2029-01 | 1.294.441 AED | 6.378 AED | 905.831 AED |
| 2029-02 | 1.302.769 AED | 6.396 AED | 905.831 AED |
| 2029-03 | 1.311.151 AED | 6.414 AED | 905.831 AED |
| 2029-04 | 1.319.587 AED | 6.432 AED | 905.831 AED |
| 2029-05 | 1.328.077 AED | 6.450 AED | 944.118 AED |
| 2029-06 | 1.336.622 AED | 6.468 AED | 944.118 AED |
| 2029-07 | 1.345.222 AED | 6.486 AED | 982.406 AED |
| 2029-08 | 1.353.877 AED | 6.504 AED | 982.406 AED |
| 2029-09 | 1.362.588 AED | 6.522 AED | 982.406 AED |
| 2029-10 | 1.371.355 AED | 6.540 AED | 1.020.693 AED |
| 2029-11 | 1.380.179 AED | 6.558 AED | 1.020.693 AED |
| 2029-12 | 1.389.059 AED | 6.577 AED | 1.020.693 AED |
| 2030-01 | 1.397.996 AED | 6.595 AED | 1.020.693 AED |
| 2030-02 | 1.406.991 AED | 6.613 AED | 1.020.693 AED |
| 2030-03 | 1.416.043 AED | 6.632 AED | 1.020.693 AED |
| 2030-04 | 1.425.154 AED | 6.650 AED | 1.020.693 AED |
| 2030-05 | 1.434.324 AED | 6.668 AED | 1.020.693 AED |
| 2030-06 | 1.443.552 AED | 6.687 AED | 1.020.693 AED |
| 2030-07 | 1.452.840 AED | 6.706 AED | 1.020.693 AED |
| 2030-08 | 1.462.188 AED | 6.724 AED | 1.020.693 AED |
| 2030-09 | 1.471.595 AED | 6.743 AED | 1.020.693 AED |
| 2030-10 | 1.481.064 AED | 6.762 AED | 1.020.693 AED |
| 2030-11 | 1.490.593 AED | 6.780 AED | 1.020.693 AED |
| 2030-12 | 1.500.183 AED | 6.799 AED | 1.020.693 AED |
| 2031-01 | 1.509.836 AED | 6.818 AED | 1.020.693 AED |
| 2031-02 | 1.519.550 AED | 6.837 AED | 1.020.693 AED |
| 2031-03 | 1.529.327 AED | 6.856 AED | 1.020.693 AED |
| 2031-04 | 1.539.167 AED | 6.875 AED | 1.020.693 AED |
| 2031-05 | 1.549.070 AED | 6.894 AED | 1.020.693 AED |
| 2031-06 | 1.559.036 AED | 6.913 AED | 1.020.693 AED |
| 2031-07 | 1.569.067 AED | 6.932 AED | 1.020.693 AED |
| 2031-08 | 1.579.163 AED | 6.951 AED | 1.020.693 AED |
| 2031-09 | 1.589.323 AED | 6.970 AED | 1.020.693 AED |
| 2031-10 | 1.599.549 AED | 6.990 AED | 1.020.693 AED |
| 2031-11 | 1.609.840 AED | 7.009 AED | 1.020.693 AED |
| 2031-12 | 1.620.198 AED | 7.028 AED | 1.020.693 AED |
| 2032-01 | 1.630.623 AED | 7.048 AED | 1.020.693 AED |
| 2032-02 | 1.641.114 AED | 7.067 AED | 1.020.693 AED |
| 2032-03 | 1.651.673 AED | 7.087 AED | 1.020.693 AED |
| 2032-04 | 1.662.300 AED | 7.106 AED | 1.020.693 AED |
| 2032-05 | 1.672.995 AED | 7.126 AED | 1.020.693 AED |
| 2032-06 | 1.683.759 AED | 7.146 AED | 1.020.693 AED |
| 2032-07 | 1.694.593 AED | 7.165 AED | 1.020.693 AED |
| 2032-08 | 1.705.496 AED | 7.185 AED | 1.020.693 AED |
| 2032-09 | 1.716.469 AED | 7.205 AED | 1.020.693 AED |
| 2032-10 | 1.727.513 AED | 7.225 AED | 1.020.693 AED |
| 2032-11 | 1.738.628 AED | 7.245 AED | 1.020.693 AED |
| 2032-12 | 1.749.814 AED | 7.265 AED | 1.020.693 AED |
| 2033-01 | 1.761.072 AED | 7.285 AED | 1.020.693 AED |
| 2033-02 | 1.772.403 AED | 7.305 AED | 1.020.693 AED |
| 2033-03 | 1.783.807 AED | 7.325 AED | 1.020.693 AED |
| 2033-04 | 1.795.284 AED | 7.345 AED | 1.020.693 AED |
| 2033-05 | 1.806.835 AED | 7.365 AED | 1.020.693 AED |
| 2033-06 | 1.818.460 AED | 7.385 AED | 1.020.693 AED |
| 2033-07 | 1.830.160 AED | 7.406 AED | 1.020.693 AED |
| 2033-08 | 1.841.935 AED | 7.426 AED | 1.020.693 AED |
| 2033-09 | 1.853.787 AED | 7.446 AED | 1.020.693 AED |
| 2033-10 | 1.865.714 AED | 7.467 AED | 1.020.693 AED |
| 2033-11 | 1.877.718 AED | 7.487 AED | 1.020.693 AED |
| 2033-12 | 1.889.799 AED | 7.508 AED | 1.020.693 AED |
| 2034-01 | 1.901.958 AED | 7.528 AED | 1.020.693 AED |
| 2034-02 | 1.914.196 AED | 7.549 AED | 1.020.693 AED |
| 2034-03 | 1.926.512 AED | 7.570 AED | 1.020.693 AED |
| 2034-04 | 1.938.907 AED | 7.590 AED | 1.020.693 AED |
| 2034-05 | 1.951.382 AED | 7.611 AED | 1.020.693 AED |
| 2034-06 | 1.963.937 AED | 7.632 AED | 1.020.693 AED |
| 2034-07 | 1.976.573 AED | 7.653 AED | 1.020.693 AED |
| 2034-08 | 1.989.290 AED | 7.674 AED | 1.020.693 AED |
| 2034-09 | 2.002.090 AED | 7.695 AED | 1.020.693 AED |
| 2034-10 | 2.014.971 AED | 7.716 AED | 1.020.693 AED |
| 2034-11 | 2.027.935 AED | 7.737 AED | 1.020.693 AED |
| 2034-12 | 2.040.983 AED | 7.758 AED | 1.020.693 AED |
| 2035-01 | 2.054.115 AED | 7.779 AED | 1.020.693 AED |
| 2035-02 | 2.067.331 AED | 7.801 AED | 1.020.693 AED |
| 2035-03 | 2.080.632 AED | 7.822 AED | 1.020.693 AED |
| 2035-04 | 2.094.019 AED | 7.843 AED | 1.020.693 AED |
| 2035-05 | 2.107.492 AED | 7.865 AED | 1.020.693 AED |
| 2035-06 | 2.121.052 AED | 7.886 AED | 1.020.693 AED |
| 2035-07 | 2.134.699 AED | 7.908 AED | 1.020.693 AED |
| 2035-08 | 2.148.434 AED | 7.929 AED | 1.020.693 AED |
| 2035-09 | 2.162.257 AED | 7.951 AED | 1.020.693 AED |
| 2035-10 | 2.176.169 AED | 7.973 AED | 1.020.693 AED |
| 2035-11 | 2.190.170 AED | 7.995 AED | 1.020.693 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.021.000 AED | 0 AED | 204.200 AED |
| 2026 | 1.102.680 AED | 0 AED | 340.197 AED |
| 2027 | 1.190.894 AED | 0 AED | 578.294 AED |
| 2028 | 1.286.165 AED | 75.164 AED | 867.543 AED |
| 2029 | 1.389.059 AED | 77.725 AED | 1.020.693 AED |
| 2030 | 1.500.183 AED | 80.359 AED | 1.020.693 AED |
| 2031 | 1.620.198 AED | 83.073 AED | 1.020.693 AED |
| 2032 | 1.749.814 AED | 85.870 AED | 1.020.693 AED |
| 2033 | 1.889.799 AED | 88.750 AED | 1.020.693 AED |
| 2034 | 2.040.983 AED | 91.713 AED | 1.020.693 AED |
Additional Acquisition Costs
| DLD fee (4%) | 40,840 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 45,040 AED |
Price Range:
From price: 1,579,144 AED
Sizes:
From sqft: 1,071 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 126,332.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 16,065 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,579,144 AED)
Payment Plan: Tiger - Ananda Residences - PostHandover
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 315,829 AED |
| 2026-02-15 | Until Handover | 3.3 | 52,585 AED |
| 2026-05-15 | Until Handover | 3.3 | 52,585 AED |
| 2026-08-15 | Until Handover | 3.3 | 52,585 AED |
| 2026-11-15 | Until Handover | 3.3 | 52,585 AED |
| 2027-02-15 | Until Handover | 3.3 | 52,585 AED |
| 2027-05-15 | Until Handover | 3.3 | 52,585 AED |
| 2027-08-15 | Until Handover | 3.3 | 52,585 AED |
| 2027-11-15 | Until Handover | 3.3 | 52,585 AED |
| 2027-12-31 | At Handover | 10.0 | 157,914 AED |
| 2028-01-31 | Post Handover Payment | 3.8 | 59,218 AED |
| 2028-02-15 | Until Handover | 3.3 | 52,585 AED |
| 2028-05-01 | Post Handover Payment | 3.8 | 59,218 AED |
| 2028-05-15 | Until Handover | 3.3 | 52,585 AED |
| 2028-07-31 | Post Handover Payment | 3.8 | 59,218 AED |
| 2028-08-15 | Until Handover | 3.3 | 52,585 AED |
| 2028-10-31 | Post Handover Payment | 3.8 | 59,218 AED |
| 2028-11-15 | Until Handover | 3.3 | 52,743 AED |
| 2029-01-31 | Post Handover Payment | 3.8 | 59,218 AED |
| 2029-05-01 | Post Handover Payment | 3.8 | 59,218 AED |
| 2029-07-31 | Post Handover Payment | 3.8 | 59,218 AED |
| 2029-10-31 | Post Handover Payment | 3.8 | 59,218 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 315,829 AED |
| 2026 | 210,342 AED |
| 2027 | 368,256 AED |
| 2028 | 447,371 AED |
| 2029 | 236,872 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.579.144 AED | 0 AED | 315.828 AED |
| 2026-01 | 1.589.304 AED | 0 AED | 315.828 AED |
| 2026-02 | 1.599.529 AED | 0 AED | 368.414 AED |
| 2026-03 | 1.609.821 AED | 0 AED | 368.414 AED |
| 2026-04 | 1.620.178 AED | 0 AED | 368.414 AED |
| 2026-05 | 1.630.603 AED | 0 AED | 420.999 AED |
| 2026-06 | 1.641.094 AED | 0 AED | 420.999 AED |
| 2026-07 | 1.651.653 AED | 0 AED | 420.999 AED |
| 2026-08 | 1.662.280 AED | 0 AED | 473.585 AED |
| 2026-09 | 1.672.975 AED | 0 AED | 473.585 AED |
| 2026-10 | 1.683.739 AED | 0 AED | 473.585 AED |
| 2026-11 | 1.694.572 AED | 0 AED | 526.170 AED |
| 2026-12 | 1.705.475 AED | 0 AED | 526.170 AED |
| 2027-01 | 1.716.448 AED | 0 AED | 526.170 AED |
| 2027-02 | 1.727.492 AED | 0 AED | 578.756 AED |
| 2027-03 | 1.738.607 AED | 0 AED | 578.756 AED |
| 2027-04 | 1.749.793 AED | 0 AED | 578.756 AED |
| 2027-05 | 1.761.051 AED | 0 AED | 631.341 AED |
| 2027-06 | 1.772.382 AED | 0 AED | 631.341 AED |
| 2027-07 | 1.783.785 AED | 0 AED | 631.341 AED |
| 2027-08 | 1.795.262 AED | 0 AED | 683.927 AED |
| 2027-09 | 1.806.813 AED | 0 AED | 683.927 AED |
| 2027-10 | 1.818.438 AED | 0 AED | 683.927 AED |
| 2027-11 | 1.830.138 AED | 0 AED | 736.512 AED |
| 2027-12 | 1.841.913 AED | 0 AED | 894.427 AED |
| 2028-01 | 1.853.764 AED | 9.504 AED | 953.645 AED |
| 2028-02 | 1.865.691 AED | 9.531 AED | 1.006.230 AED |
| 2028-03 | 1.877.695 AED | 9.558 AED | 1.006.230 AED |
| 2028-04 | 1.889.776 AED | 9.585 AED | 1.006.230 AED |
| 2028-05 | 1.901.935 AED | 9.612 AED | 1.118.033 AED |
| 2028-06 | 1.914.172 AED | 9.639 AED | 1.118.033 AED |
| 2028-07 | 1.926.488 AED | 9.666 AED | 1.177.251 AED |
| 2028-08 | 1.938.883 AED | 9.693 AED | 1.229.837 AED |
| 2028-09 | 1.951.358 AED | 9.720 AED | 1.229.837 AED |
| 2028-10 | 1.963.913 AED | 9.747 AED | 1.289.055 AED |
| 2028-11 | 1.976.549 AED | 9.775 AED | 1.341.798 AED |
| 2028-12 | 1.989.266 AED | 9.802 AED | 1.341.798 AED |
| 2029-01 | 2.002.065 AED | 9.830 AED | 1.401.016 AED |
| 2029-02 | 2.014.946 AED | 9.857 AED | 1.401.016 AED |
| 2029-03 | 2.027.911 AED | 9.885 AED | 1.401.016 AED |
| 2029-04 | 2.040.958 AED | 9.912 AED | 1.401.016 AED |
| 2029-05 | 2.054.090 AED | 9.940 AED | 1.460.234 AED |
| 2029-06 | 2.067.306 AED | 9.968 AED | 1.460.234 AED |
| 2029-07 | 2.080.607 AED | 9.996 AED | 1.519.452 AED |
| 2029-08 | 2.093.994 AED | 10.024 AED | 1.519.452 AED |
| 2029-09 | 2.107.467 AED | 10.052 AED | 1.519.452 AED |
| 2029-10 | 2.121.026 AED | 10.080 AED | 1.578.670 AED |
| 2029-11 | 2.134.673 AED | 10.108 AED | 1.578.670 AED |
| 2029-12 | 2.148.407 AED | 10.136 AED | 1.578.670 AED |
| 2030-01 | 2.162.230 AED | 10.165 AED | 1.578.670 AED |
| 2030-02 | 2.176.142 AED | 10.193 AED | 1.578.670 AED |
| 2030-03 | 2.190.144 AED | 10.221 AED | 1.578.670 AED |
| 2030-04 | 2.204.235 AED | 10.250 AED | 1.578.670 AED |
| 2030-05 | 2.218.417 AED | 10.279 AED | 1.578.670 AED |
| 2030-06 | 2.232.691 AED | 10.307 AED | 1.578.670 AED |
| 2030-07 | 2.247.056 AED | 10.336 AED | 1.578.670 AED |
| 2030-08 | 2.261.513 AED | 10.365 AED | 1.578.670 AED |
| 2030-09 | 2.276.064 AED | 10.394 AED | 1.578.670 AED |
| 2030-10 | 2.290.708 AED | 10.422 AED | 1.578.670 AED |
| 2030-11 | 2.305.447 AED | 10.452 AED | 1.578.670 AED |
| 2030-12 | 2.320.280 AED | 10.481 AED | 1.578.670 AED |
| 2031-01 | 2.335.209 AED | 10.510 AED | 1.578.670 AED |
| 2031-02 | 2.350.234 AED | 10.539 AED | 1.578.670 AED |
| 2031-03 | 2.365.355 AED | 10.568 AED | 1.578.670 AED |
| 2031-04 | 2.380.574 AED | 10.598 AED | 1.578.670 AED |
| 2031-05 | 2.395.891 AED | 10.627 AED | 1.578.670 AED |
| 2031-06 | 2.411.306 AED | 10.657 AED | 1.578.670 AED |
| 2031-07 | 2.426.820 AED | 10.686 AED | 1.578.670 AED |
| 2031-08 | 2.442.435 AED | 10.716 AED | 1.578.670 AED |
| 2031-09 | 2.458.149 AED | 10.746 AED | 1.578.670 AED |
| 2031-10 | 2.473.965 AED | 10.775 AED | 1.578.670 AED |
| 2031-11 | 2.489.883 AED | 10.805 AED | 1.578.670 AED |
| 2031-12 | 2.505.903 AED | 10.835 AED | 1.578.670 AED |
| 2032-01 | 2.522.026 AED | 10.865 AED | 1.578.670 AED |
| 2032-02 | 2.538.252 AED | 10.895 AED | 1.578.670 AED |
| 2032-03 | 2.554.584 AED | 10.925 AED | 1.578.670 AED |
| 2032-04 | 2.571.020 AED | 10.956 AED | 1.578.670 AED |
| 2032-05 | 2.587.562 AED | 10.986 AED | 1.578.670 AED |
| 2032-06 | 2.604.210 AED | 11.016 AED | 1.578.670 AED |
| 2032-07 | 2.620.966 AED | 11.047 AED | 1.578.670 AED |
| 2032-08 | 2.637.829 AED | 11.077 AED | 1.578.670 AED |
| 2032-09 | 2.654.801 AED | 11.108 AED | 1.578.670 AED |
| 2032-10 | 2.671.882 AED | 11.139 AED | 1.578.670 AED |
| 2032-11 | 2.689.073 AED | 11.170 AED | 1.578.670 AED |
| 2032-12 | 2.706.375 AED | 11.200 AED | 1.578.670 AED |
| 2033-01 | 2.723.788 AED | 11.231 AED | 1.578.670 AED |
| 2033-02 | 2.741.313 AED | 11.262 AED | 1.578.670 AED |
| 2033-03 | 2.758.950 AED | 11.293 AED | 1.578.670 AED |
| 2033-04 | 2.776.702 AED | 11.325 AED | 1.578.670 AED |
| 2033-05 | 2.794.567 AED | 11.356 AED | 1.578.670 AED |
| 2033-06 | 2.812.547 AED | 11.387 AED | 1.578.670 AED |
| 2033-07 | 2.830.643 AED | 11.418 AED | 1.578.670 AED |
| 2033-08 | 2.848.856 AED | 11.450 AED | 1.578.670 AED |
| 2033-09 | 2.867.185 AED | 11.482 AED | 1.578.670 AED |
| 2033-10 | 2.885.633 AED | 11.513 AED | 1.578.670 AED |
| 2033-11 | 2.904.199 AED | 11.545 AED | 1.578.670 AED |
| 2033-12 | 2.922.885 AED | 11.577 AED | 1.578.670 AED |
| 2034-01 | 2.941.691 AED | 11.608 AED | 1.578.670 AED |
| 2034-02 | 2.960.618 AED | 11.640 AED | 1.578.670 AED |
| 2034-03 | 2.979.666 AED | 11.672 AED | 1.578.670 AED |
| 2034-04 | 2.998.838 AED | 11.704 AED | 1.578.670 AED |
| 2034-05 | 3.018.132 AED | 11.737 AED | 1.578.670 AED |
| 2034-06 | 3.037.551 AED | 11.769 AED | 1.578.670 AED |
| 2034-07 | 3.057.095 AED | 11.801 AED | 1.578.670 AED |
| 2034-08 | 3.076.764 AED | 11.834 AED | 1.578.670 AED |
| 2034-09 | 3.096.560 AED | 11.866 AED | 1.578.670 AED |
| 2034-10 | 3.116.484 AED | 11.899 AED | 1.578.670 AED |
| 2034-11 | 3.136.535 AED | 11.931 AED | 1.578.670 AED |
| 2034-12 | 3.156.716 AED | 11.964 AED | 1.578.670 AED |
| 2035-01 | 3.177.026 AED | 11.997 AED | 1.578.670 AED |
| 2035-02 | 3.197.467 AED | 12.030 AED | 1.578.670 AED |
| 2035-03 | 3.218.040 AED | 12.063 AED | 1.578.670 AED |
| 2035-04 | 3.238.745 AED | 12.096 AED | 1.578.670 AED |
| 2035-05 | 3.259.583 AED | 12.129 AED | 1.578.670 AED |
| 2035-06 | 3.280.555 AED | 12.162 AED | 1.578.670 AED |
| 2035-07 | 3.301.662 AED | 12.195 AED | 1.578.670 AED |
| 2035-08 | 3.322.905 AED | 12.229 AED | 1.578.670 AED |
| 2035-09 | 3.344.285 AED | 12.262 AED | 1.578.670 AED |
| 2035-10 | 3.365.802 AED | 12.296 AED | 1.578.670 AED |
| 2035-11 | 3.387.458 AED | 12.329 AED | 1.578.670 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.579.144 AED | 0 AED | 315.828 AED |
| 2026 | 1.705.475 AED | 0 AED | 526.170 AED |
| 2027 | 1.841.913 AED | 0 AED | 894.427 AED |
| 2028 | 1.989.266 AED | 115.832 AED | 1.341.798 AED |
| 2029 | 2.148.407 AED | 119.788 AED | 1.578.670 AED |
| 2030 | 2.320.280 AED | 123.865 AED | 1.578.670 AED |
| 2031 | 2.505.903 AED | 128.062 AED | 1.578.670 AED |
| 2032 | 2.706.375 AED | 132.384 AED | 1.578.670 AED |
| 2033 | 2.922.885 AED | 136.839 AED | 1.578.670 AED |
| 2034 | 3.156.716 AED | 141.425 AED | 1.578.670 AED |
Additional Acquisition Costs
| DLD fee (4%) | 63,166 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 67,366 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.