Project details:
Jade Tower Majan
Handover Date: 2027-03-31
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: 1,018,763 AED
Sizes:
From sqft: 744 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 81,501.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 7,440 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,018,763 AED)
Payment Plan: Tiger - Ananda Residences - PostHandover
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 203,753 AED |
| 2026-02-15 | Until Handover | 3.3 | 33,925 AED |
| 2026-05-15 | Until Handover | 3.3 | 33,925 AED |
| 2026-08-15 | Until Handover | 3.3 | 33,925 AED |
| 2026-11-15 | Until Handover | 3.3 | 33,925 AED |
| 2027-02-15 | Until Handover | 3.3 | 33,925 AED |
| 2027-03-31 | At Handover | 10.0 | 101,876 AED |
| 2027-05-01 | Post Handover Payment | 3.8 | 38,204 AED |
| 2027-05-15 | Until Handover | 3.3 | 33,925 AED |
| 2027-07-31 | Post Handover Payment | 3.8 | 38,204 AED |
| 2027-08-15 | Until Handover | 3.3 | 33,925 AED |
| 2027-10-31 | Post Handover Payment | 3.8 | 38,204 AED |
| 2027-11-15 | Until Handover | 3.3 | 33,925 AED |
| 2028-01-31 | Post Handover Payment | 3.8 | 38,204 AED |
| 2028-02-15 | Until Handover | 3.3 | 33,925 AED |
| 2028-05-01 | Post Handover Payment | 3.8 | 38,204 AED |
| 2028-05-15 | Until Handover | 3.3 | 33,925 AED |
| 2028-07-31 | Post Handover Payment | 3.8 | 38,204 AED |
| 2028-08-15 | Until Handover | 3.3 | 33,925 AED |
| 2028-10-31 | Post Handover Payment | 3.8 | 38,204 AED |
| 2028-11-15 | Until Handover | 3.3 | 34,027 AED |
| 2029-01-31 | Post Handover Payment | 3.8 | 38,204 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 203,753 AED |
| 2026 | 135,699 AED |
| 2027 | 352,186 AED |
| 2028 | 288,616 AED |
| 2029 | 38,204 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.018.763 AED | 0 AED | 203.752 AED |
| 2026-01 | 1.025.317 AED | 0 AED | 203.752 AED |
| 2026-02 | 1.031.914 AED | 0 AED | 237.677 AED |
| 2026-03 | 1.038.554 AED | 0 AED | 237.677 AED |
| 2026-04 | 1.045.236 AED | 0 AED | 237.677 AED |
| 2026-05 | 1.051.961 AED | 0 AED | 271.602 AED |
| 2026-06 | 1.058.729 AED | 0 AED | 271.602 AED |
| 2026-07 | 1.065.541 AED | 0 AED | 271.602 AED |
| 2026-08 | 1.072.397 AED | 0 AED | 305.527 AED |
| 2026-09 | 1.079.297 AED | 0 AED | 305.527 AED |
| 2026-10 | 1.086.241 AED | 0 AED | 305.527 AED |
| 2026-11 | 1.093.230 AED | 0 AED | 339.451 AED |
| 2026-12 | 1.100.264 AED | 0 AED | 339.451 AED |
| 2027-01 | 1.107.343 AED | 0 AED | 339.451 AED |
| 2027-02 | 1.114.467 AED | 0 AED | 373.376 AED |
| 2027-03 | 1.121.638 AED | 0 AED | 475.252 AED |
| 2027-04 | 1.128.855 AED | 6.171 AED | 475.252 AED |
| 2027-05 | 1.136.118 AED | 6.171 AED | 547.381 AED |
| 2027-06 | 1.143.427 AED | 6.171 AED | 547.381 AED |
| 2027-07 | 1.150.784 AED | 6.171 AED | 585.584 AED |
| 2027-08 | 1.158.188 AED | 6.171 AED | 619.509 AED |
| 2027-09 | 1.165.640 AED | 6.171 AED | 619.509 AED |
| 2027-10 | 1.173.140 AED | 6.171 AED | 657.713 AED |
| 2027-11 | 1.180.688 AED | 6.171 AED | 691.638 AED |
| 2027-12 | 1.188.285 AED | 6.171 AED | 691.638 AED |
| 2028-01 | 1.195.930 AED | 6.375 AED | 729.841 AED |
| 2028-02 | 1.203.625 AED | 6.392 AED | 763.766 AED |
| 2028-03 | 1.211.369 AED | 6.410 AED | 763.766 AED |
| 2028-04 | 1.219.163 AED | 6.427 AED | 763.766 AED |
| 2028-05 | 1.227.007 AED | 6.444 AED | 835.895 AED |
| 2028-06 | 1.234.902 AED | 6.462 AED | 835.895 AED |
| 2028-07 | 1.242.847 AED | 6.479 AED | 874.098 AED |
| 2028-08 | 1.250.844 AED | 6.497 AED | 908.023 AED |
| 2028-09 | 1.258.892 AED | 6.514 AED | 908.023 AED |
| 2028-10 | 1.266.991 AED | 6.532 AED | 946.227 AED |
| 2028-11 | 1.275.143 AED | 6.549 AED | 980.253 AED |
| 2028-12 | 1.283.347 AED | 6.567 AED | 980.253 AED |
| 2029-01 | 1.291.605 AED | 6.585 AED | 1.018.457 AED |
| 2029-02 | 1.299.915 AED | 6.603 AED | 1.018.457 AED |
| 2029-03 | 1.308.278 AED | 6.620 AED | 1.018.457 AED |
| 2029-04 | 1.316.696 AED | 6.638 AED | 1.018.457 AED |
| 2029-05 | 1.325.168 AED | 6.656 AED | 1.018.457 AED |
| 2029-06 | 1.333.694 AED | 6.674 AED | 1.018.457 AED |
| 2029-07 | 1.342.275 AED | 6.692 AED | 1.018.457 AED |
| 2029-08 | 1.350.911 AED | 6.710 AED | 1.018.457 AED |
| 2029-09 | 1.359.603 AED | 6.728 AED | 1.018.457 AED |
| 2029-10 | 1.368.351 AED | 6.746 AED | 1.018.457 AED |
| 2029-11 | 1.377.155 AED | 6.765 AED | 1.018.457 AED |
| 2029-12 | 1.386.015 AED | 6.783 AED | 1.018.457 AED |
| 2030-01 | 1.394.933 AED | 6.801 AED | 1.018.457 AED |
| 2030-02 | 1.403.908 AED | 6.819 AED | 1.018.457 AED |
| 2030-03 | 1.412.941 AED | 6.838 AED | 1.018.457 AED |
| 2030-04 | 1.422.032 AED | 6.856 AED | 1.018.457 AED |
| 2030-05 | 1.431.181 AED | 6.875 AED | 1.018.457 AED |
| 2030-06 | 1.440.389 AED | 6.893 AED | 1.018.457 AED |
| 2030-07 | 1.449.657 AED | 6.912 AED | 1.018.457 AED |
| 2030-08 | 1.458.984 AED | 6.930 AED | 1.018.457 AED |
| 2030-09 | 1.468.371 AED | 6.949 AED | 1.018.457 AED |
| 2030-10 | 1.477.819 AED | 6.967 AED | 1.018.457 AED |
| 2030-11 | 1.487.327 AED | 6.986 AED | 1.018.457 AED |
| 2030-12 | 1.496.897 AED | 7.005 AED | 1.018.457 AED |
| 2031-01 | 1.506.528 AED | 7.024 AED | 1.018.457 AED |
| 2031-02 | 1.516.221 AED | 7.043 AED | 1.018.457 AED |
| 2031-03 | 1.525.976 AED | 7.061 AED | 1.018.457 AED |
| 2031-04 | 1.535.794 AED | 7.080 AED | 1.018.457 AED |
| 2031-05 | 1.545.676 AED | 7.099 AED | 1.018.457 AED |
| 2031-06 | 1.555.621 AED | 7.118 AED | 1.018.457 AED |
| 2031-07 | 1.565.629 AED | 7.137 AED | 1.018.457 AED |
| 2031-08 | 1.575.703 AED | 7.157 AED | 1.018.457 AED |
| 2031-09 | 1.585.841 AED | 7.176 AED | 1.018.457 AED |
| 2031-10 | 1.596.044 AED | 7.195 AED | 1.018.457 AED |
| 2031-11 | 1.606.313 AED | 7.214 AED | 1.018.457 AED |
| 2031-12 | 1.616.648 AED | 7.234 AED | 1.018.457 AED |
| 2032-01 | 1.627.050 AED | 7.253 AED | 1.018.457 AED |
| 2032-02 | 1.637.518 AED | 7.272 AED | 1.018.457 AED |
| 2032-03 | 1.648.054 AED | 7.292 AED | 1.018.457 AED |
| 2032-04 | 1.658.658 AED | 7.311 AED | 1.018.457 AED |
| 2032-05 | 1.669.330 AED | 7.331 AED | 1.018.457 AED |
| 2032-06 | 1.680.070 AED | 7.351 AED | 1.018.457 AED |
| 2032-07 | 1.690.880 AED | 7.370 AED | 1.018.457 AED |
| 2032-08 | 1.701.759 AED | 7.390 AED | 1.018.457 AED |
| 2032-09 | 1.712.708 AED | 7.410 AED | 1.018.457 AED |
| 2032-10 | 1.723.728 AED | 7.429 AED | 1.018.457 AED |
| 2032-11 | 1.734.818 AED | 7.449 AED | 1.018.457 AED |
| 2032-12 | 1.745.980 AED | 7.469 AED | 1.018.457 AED |
| 2033-01 | 1.757.214 AED | 7.489 AED | 1.018.457 AED |
| 2033-02 | 1.768.520 AED | 7.509 AED | 1.018.457 AED |
| 2033-03 | 1.779.899 AED | 7.529 AED | 1.018.457 AED |
| 2033-04 | 1.791.351 AED | 7.549 AED | 1.018.457 AED |
| 2033-05 | 1.802.876 AED | 7.570 AED | 1.018.457 AED |
| 2033-06 | 1.814.476 AED | 7.590 AED | 1.018.457 AED |
| 2033-07 | 1.826.150 AED | 7.610 AED | 1.018.457 AED |
| 2033-08 | 1.837.900 AED | 7.630 AED | 1.018.457 AED |
| 2033-09 | 1.849.725 AED | 7.651 AED | 1.018.457 AED |
| 2033-10 | 1.861.626 AED | 7.671 AED | 1.018.457 AED |
| 2033-11 | 1.873.604 AED | 7.691 AED | 1.018.457 AED |
| 2033-12 | 1.885.659 AED | 7.712 AED | 1.018.457 AED |
| 2034-01 | 1.897.791 AED | 7.732 AED | 1.018.457 AED |
| 2034-02 | 1.910.002 AED | 7.753 AED | 1.018.457 AED |
| 2034-03 | 1.922.291 AED | 7.774 AED | 1.018.457 AED |
| 2034-04 | 1.934.659 AED | 7.794 AED | 1.018.457 AED |
| 2034-05 | 1.947.106 AED | 7.815 AED | 1.018.457 AED |
| 2034-06 | 1.959.634 AED | 7.836 AED | 1.018.457 AED |
| 2034-07 | 1.972.242 AED | 7.857 AED | 1.018.457 AED |
| 2034-08 | 1.984.932 AED | 7.878 AED | 1.018.457 AED |
| 2034-09 | 1.997.703 AED | 7.899 AED | 1.018.457 AED |
| 2034-10 | 2.010.556 AED | 7.920 AED | 1.018.457 AED |
| 2034-11 | 2.023.492 AED | 7.941 AED | 1.018.457 AED |
| 2034-12 | 2.036.511 AED | 7.962 AED | 1.018.457 AED |
| 2035-01 | 2.049.614 AED | 7.983 AED | 1.018.457 AED |
| 2035-02 | 2.062.802 AED | 8.004 AED | 1.018.457 AED |
| 2035-03 | 2.076.074 AED | 8.026 AED | 1.018.457 AED |
| 2035-04 | 2.089.431 AED | 8.047 AED | 1.018.457 AED |
| 2035-05 | 2.102.875 AED | 8.068 AED | 1.018.457 AED |
| 2035-06 | 2.116.405 AED | 8.090 AED | 1.018.457 AED |
| 2035-07 | 2.130.022 AED | 8.111 AED | 1.018.457 AED |
| 2035-08 | 2.143.726 AED | 8.133 AED | 1.018.457 AED |
| 2035-09 | 2.157.519 AED | 8.154 AED | 1.018.457 AED |
| 2035-10 | 2.171.401 AED | 8.176 AED | 1.018.457 AED |
| 2035-11 | 2.185.372 AED | 8.198 AED | 1.018.457 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.018.763 AED | 0 AED | 203.752 AED |
| 2026 | 1.100.264 AED | 0 AED | 339.451 AED |
| 2027 | 1.188.285 AED | 55.539 AED | 691.638 AED |
| 2028 | 1.283.347 AED | 77.648 AED | 980.253 AED |
| 2029 | 1.386.015 AED | 80.200 AED | 1.018.457 AED |
| 2030 | 1.496.897 AED | 82.831 AED | 1.018.457 AED |
| 2031 | 1.616.648 AED | 85.538 AED | 1.018.457 AED |
| 2032 | 1.745.980 AED | 88.327 AED | 1.018.457 AED |
| 2033 | 1.885.659 AED | 91.201 AED | 1.018.457 AED |
| 2034 | 2.036.511 AED | 94.161 AED | 1.018.457 AED |
Additional Acquisition Costs
| DLD fee (4%) | 40,751 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 44,951 AED |
Price Range:
From price: 1,638,165 AED
Sizes:
From sqft: 1,262 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 131,053.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 12,620 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,638,165 AED)
Payment Plan: Tiger - Ananda Residences - PostHandover
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 327,633 AED |
| 2026-02-15 | Until Handover | 3.3 | 54,551 AED |
| 2026-05-15 | Until Handover | 3.3 | 54,551 AED |
| 2026-08-15 | Until Handover | 3.3 | 54,551 AED |
| 2026-11-15 | Until Handover | 3.3 | 54,551 AED |
| 2027-02-15 | Until Handover | 3.3 | 54,551 AED |
| 2027-03-31 | At Handover | 10.0 | 163,817 AED |
| 2027-05-01 | Post Handover Payment | 3.8 | 61,431 AED |
| 2027-05-15 | Until Handover | 3.3 | 54,551 AED |
| 2027-07-31 | Post Handover Payment | 3.8 | 61,431 AED |
| 2027-08-15 | Until Handover | 3.3 | 54,551 AED |
| 2027-10-31 | Post Handover Payment | 3.8 | 61,431 AED |
| 2027-11-15 | Until Handover | 3.3 | 54,551 AED |
| 2028-01-31 | Post Handover Payment | 3.8 | 61,431 AED |
| 2028-02-15 | Until Handover | 3.3 | 54,551 AED |
| 2028-05-01 | Post Handover Payment | 3.8 | 61,431 AED |
| 2028-05-15 | Until Handover | 3.3 | 54,551 AED |
| 2028-07-31 | Post Handover Payment | 3.8 | 61,431 AED |
| 2028-08-15 | Until Handover | 3.3 | 54,551 AED |
| 2028-10-31 | Post Handover Payment | 3.8 | 61,431 AED |
| 2028-11-15 | Until Handover | 3.3 | 54,715 AED |
| 2029-01-31 | Post Handover Payment | 3.8 | 61,431 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 327,633 AED |
| 2026 | 218,204 AED |
| 2027 | 566,314 AED |
| 2028 | 464,092 AED |
| 2029 | 61,431 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.638.165 AED | 0 AED | 327.633 AED |
| 2026-01 | 1.648.705 AED | 0 AED | 327.633 AED |
| 2026-02 | 1.659.312 AED | 0 AED | 382.183 AED |
| 2026-03 | 1.669.988 AED | 0 AED | 382.183 AED |
| 2026-04 | 1.680.733 AED | 0 AED | 382.183 AED |
| 2026-05 | 1.691.547 AED | 0 AED | 436.734 AED |
| 2026-06 | 1.702.431 AED | 0 AED | 436.734 AED |
| 2026-07 | 1.713.384 AED | 0 AED | 436.734 AED |
| 2026-08 | 1.724.408 AED | 0 AED | 491.285 AED |
| 2026-09 | 1.735.503 AED | 0 AED | 491.285 AED |
| 2026-10 | 1.746.669 AED | 0 AED | 491.285 AED |
| 2026-11 | 1.757.907 AED | 0 AED | 545.836 AED |
| 2026-12 | 1.769.218 AED | 0 AED | 545.836 AED |
| 2027-01 | 1.780.601 AED | 0 AED | 545.836 AED |
| 2027-02 | 1.792.057 AED | 0 AED | 600.387 AED |
| 2027-03 | 1.803.588 AED | 0 AED | 764.203 AED |
| 2027-04 | 1.815.192 AED | 9.869 AED | 764.203 AED |
| 2027-05 | 1.826.871 AED | 9.869 AED | 880.186 AED |
| 2027-06 | 1.838.625 AED | 9.869 AED | 880.186 AED |
| 2027-07 | 1.850.455 AED | 9.869 AED | 941.617 AED |
| 2027-08 | 1.862.361 AED | 9.869 AED | 996.168 AED |
| 2027-09 | 1.874.343 AED | 9.869 AED | 996.168 AED |
| 2027-10 | 1.886.403 AED | 9.869 AED | 1.057.599 AED |
| 2027-11 | 1.898.540 AED | 9.869 AED | 1.112.150 AED |
| 2027-12 | 1.910.755 AED | 9.869 AED | 1.112.150 AED |
| 2028-01 | 1.923.049 AED | 10.197 AED | 1.173.581 AED |
| 2028-02 | 1.935.422 AED | 10.224 AED | 1.228.132 AED |
| 2028-03 | 1.947.875 AED | 10.252 AED | 1.228.132 AED |
| 2028-04 | 1.960.407 AED | 10.280 AED | 1.228.132 AED |
| 2028-05 | 1.973.021 AED | 10.308 AED | 1.344.114 AED |
| 2028-06 | 1.985.715 AED | 10.336 AED | 1.344.114 AED |
| 2028-07 | 1.998.491 AED | 10.364 AED | 1.405.545 AED |
| 2028-08 | 2.011.350 AED | 10.392 AED | 1.460.096 AED |
| 2028-09 | 2.024.291 AED | 10.420 AED | 1.460.096 AED |
| 2028-10 | 2.037.315 AED | 10.449 AED | 1.521.527 AED |
| 2028-11 | 2.050.423 AED | 10.477 AED | 1.576.242 AED |
| 2028-12 | 2.063.616 AED | 10.506 AED | 1.576.242 AED |
| 2029-01 | 2.076.893 AED | 10.534 AED | 1.637.673 AED |
| 2029-02 | 2.090.256 AED | 10.563 AED | 1.637.673 AED |
| 2029-03 | 2.103.705 AED | 10.591 AED | 1.637.673 AED |
| 2029-04 | 2.117.240 AED | 10.620 AED | 1.637.673 AED |
| 2029-05 | 2.130.862 AED | 10.649 AED | 1.637.673 AED |
| 2029-06 | 2.144.572 AED | 10.678 AED | 1.637.673 AED |
| 2029-07 | 2.158.371 AED | 10.707 AED | 1.637.673 AED |
| 2029-08 | 2.172.258 AED | 10.736 AED | 1.637.673 AED |
| 2029-09 | 2.186.234 AED | 10.765 AED | 1.637.673 AED |
| 2029-10 | 2.200.300 AED | 10.794 AED | 1.637.673 AED |
| 2029-11 | 2.214.457 AED | 10.823 AED | 1.637.673 AED |
| 2029-12 | 2.228.705 AED | 10.852 AED | 1.637.673 AED |
| 2030-01 | 2.243.044 AED | 10.882 AED | 1.637.673 AED |
| 2030-02 | 2.257.476 AED | 10.911 AED | 1.637.673 AED |
| 2030-03 | 2.272.001 AED | 10.941 AED | 1.637.673 AED |
| 2030-04 | 2.286.619 AED | 10.970 AED | 1.637.673 AED |
| 2030-05 | 2.301.331 AED | 11.000 AED | 1.637.673 AED |
| 2030-06 | 2.316.138 AED | 11.029 AED | 1.637.673 AED |
| 2030-07 | 2.331.040 AED | 11.059 AED | 1.637.673 AED |
| 2030-08 | 2.346.038 AED | 11.089 AED | 1.637.673 AED |
| 2030-09 | 2.361.133 AED | 11.119 AED | 1.637.673 AED |
| 2030-10 | 2.376.324 AED | 11.149 AED | 1.637.673 AED |
| 2030-11 | 2.391.614 AED | 11.179 AED | 1.637.673 AED |
| 2030-12 | 2.407.001 AED | 11.209 AED | 1.637.673 AED |
| 2031-01 | 2.422.488 AED | 11.240 AED | 1.637.673 AED |
| 2031-02 | 2.438.074 AED | 11.270 AED | 1.637.673 AED |
| 2031-03 | 2.453.761 AED | 11.300 AED | 1.637.673 AED |
| 2031-04 | 2.469.549 AED | 11.331 AED | 1.637.673 AED |
| 2031-05 | 2.485.438 AED | 11.361 AED | 1.637.673 AED |
| 2031-06 | 2.501.429 AED | 11.392 AED | 1.637.673 AED |
| 2031-07 | 2.517.523 AED | 11.423 AED | 1.637.673 AED |
| 2031-08 | 2.533.721 AED | 11.453 AED | 1.637.673 AED |
| 2031-09 | 2.550.023 AED | 11.484 AED | 1.637.673 AED |
| 2031-10 | 2.566.430 AED | 11.515 AED | 1.637.673 AED |
| 2031-11 | 2.582.943 AED | 11.546 AED | 1.637.673 AED |
| 2031-12 | 2.599.561 AED | 11.577 AED | 1.637.673 AED |
| 2032-01 | 2.616.287 AED | 11.608 AED | 1.637.673 AED |
| 2032-02 | 2.633.120 AED | 11.640 AED | 1.637.673 AED |
| 2032-03 | 2.650.062 AED | 11.671 AED | 1.637.673 AED |
| 2032-04 | 2.667.113 AED | 11.702 AED | 1.637.673 AED |
| 2032-05 | 2.684.273 AED | 11.734 AED | 1.637.673 AED |
| 2032-06 | 2.701.544 AED | 11.765 AED | 1.637.673 AED |
| 2032-07 | 2.718.925 AED | 11.797 AED | 1.637.673 AED |
| 2032-08 | 2.736.419 AED | 11.829 AED | 1.637.673 AED |
| 2032-09 | 2.754.025 AED | 11.860 AED | 1.637.673 AED |
| 2032-10 | 2.771.745 AED | 11.892 AED | 1.637.673 AED |
| 2032-11 | 2.789.578 AED | 11.924 AED | 1.637.673 AED |
| 2032-12 | 2.807.526 AED | 11.956 AED | 1.637.673 AED |
| 2033-01 | 2.825.590 AED | 11.988 AED | 1.637.673 AED |
| 2033-02 | 2.843.770 AED | 12.020 AED | 1.637.673 AED |
| 2033-03 | 2.862.067 AED | 12.053 AED | 1.637.673 AED |
| 2033-04 | 2.880.482 AED | 12.085 AED | 1.637.673 AED |
| 2033-05 | 2.899.015 AED | 12.117 AED | 1.637.673 AED |
| 2033-06 | 2.917.667 AED | 12.150 AED | 1.637.673 AED |
| 2033-07 | 2.936.439 AED | 12.182 AED | 1.637.673 AED |
| 2033-08 | 2.955.333 AED | 12.215 AED | 1.637.673 AED |
| 2033-09 | 2.974.347 AED | 12.248 AED | 1.637.673 AED |
| 2033-10 | 2.993.484 AED | 12.280 AED | 1.637.673 AED |
| 2033-11 | 3.012.744 AED | 12.313 AED | 1.637.673 AED |
| 2033-12 | 3.032.129 AED | 12.346 AED | 1.637.673 AED |
| 2034-01 | 3.051.637 AED | 12.379 AED | 1.637.673 AED |
| 2034-02 | 3.071.272 AED | 12.413 AED | 1.637.673 AED |
| 2034-03 | 3.091.032 AED | 12.446 AED | 1.637.673 AED |
| 2034-04 | 3.110.920 AED | 12.479 AED | 1.637.673 AED |
| 2034-05 | 3.130.936 AED | 12.512 AED | 1.637.673 AED |
| 2034-06 | 3.151.080 AED | 12.546 AED | 1.637.673 AED |
| 2034-07 | 3.171.355 AED | 12.579 AED | 1.637.673 AED |
| 2034-08 | 3.191.759 AED | 12.613 AED | 1.637.673 AED |
| 2034-09 | 3.212.295 AED | 12.647 AED | 1.637.673 AED |
| 2034-10 | 3.232.963 AED | 12.680 AED | 1.637.673 AED |
| 2034-11 | 3.253.764 AED | 12.714 AED | 1.637.673 AED |
| 2034-12 | 3.274.699 AED | 12.748 AED | 1.637.673 AED |
| 2035-01 | 3.295.768 AED | 12.782 AED | 1.637.673 AED |
| 2035-02 | 3.316.974 AED | 12.816 AED | 1.637.673 AED |
| 2035-03 | 3.338.315 AED | 12.851 AED | 1.637.673 AED |
| 2035-04 | 3.359.794 AED | 12.885 AED | 1.637.673 AED |
| 2035-05 | 3.381.411 AED | 12.919 AED | 1.637.673 AED |
| 2035-06 | 3.403.167 AED | 12.954 AED | 1.637.673 AED |
| 2035-07 | 3.425.063 AED | 12.988 AED | 1.637.673 AED |
| 2035-08 | 3.447.100 AED | 13.023 AED | 1.637.673 AED |
| 2035-09 | 3.469.279 AED | 13.058 AED | 1.637.673 AED |
| 2035-10 | 3.491.600 AED | 13.092 AED | 1.637.673 AED |
| 2035-11 | 3.514.065 AED | 13.127 AED | 1.637.673 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.638.165 AED | 0 AED | 327.633 AED |
| 2026 | 1.769.218 AED | 0 AED | 545.836 AED |
| 2027 | 1.910.755 AED | 88.821 AED | 1.112.150 AED |
| 2028 | 2.063.616 AED | 124.205 AED | 1.576.242 AED |
| 2029 | 2.228.705 AED | 128.312 AED | 1.637.673 AED |
| 2030 | 2.407.001 AED | 132.537 AED | 1.637.673 AED |
| 2031 | 2.599.561 AED | 136.892 AED | 1.637.673 AED |
| 2032 | 2.807.526 AED | 141.378 AED | 1.637.673 AED |
| 2033 | 3.032.129 AED | 145.997 AED | 1.637.673 AED |
| 2034 | 3.274.699 AED | 150.756 AED | 1.637.673 AED |
Additional Acquisition Costs
| DLD fee (4%) | 65,527 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 69,727 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.