Project details:
RedSquare JVT
Handover Date: 2026-12-31
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: 1,114,315 AED
Sizes:
From sqft: 613 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 89,145.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 6,130 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,114,315 AED)
Payment Plan: Tiger - Ananda Residences - PostHandover
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 222,863 AED |
| 2026-02-15 | Until Handover | 3.3 | 37,107 AED |
| 2026-05-15 | Until Handover | 3.3 | 37,107 AED |
| 2026-08-15 | Until Handover | 3.3 | 37,107 AED |
| 2026-11-15 | Until Handover | 3.3 | 37,107 AED |
| 2026-12-31 | At Handover | 10.0 | 111,432 AED |
| 2027-01-31 | Post Handover Payment | 3.8 | 41,787 AED |
| 2027-02-15 | Until Handover | 3.3 | 37,107 AED |
| 2027-05-01 | Post Handover Payment | 3.8 | 41,787 AED |
| 2027-05-15 | Until Handover | 3.3 | 37,107 AED |
| 2027-07-31 | Post Handover Payment | 3.8 | 41,787 AED |
| 2027-08-15 | Until Handover | 3.3 | 37,107 AED |
| 2027-10-31 | Post Handover Payment | 3.8 | 41,787 AED |
| 2027-11-15 | Until Handover | 3.3 | 37,107 AED |
| 2028-01-31 | Post Handover Payment | 3.8 | 41,787 AED |
| 2028-02-15 | Until Handover | 3.3 | 37,107 AED |
| 2028-05-01 | Post Handover Payment | 3.8 | 41,787 AED |
| 2028-05-15 | Until Handover | 3.3 | 37,107 AED |
| 2028-07-31 | Post Handover Payment | 3.8 | 41,787 AED |
| 2028-08-15 | Until Handover | 3.3 | 37,107 AED |
| 2028-10-31 | Post Handover Payment | 3.8 | 41,787 AED |
| 2028-11-15 | Until Handover | 3.3 | 37,218 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 222,863 AED |
| 2026 | 259,858 AED |
| 2027 | 315,574 AED |
| 2028 | 315,685 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.114.315 AED | 0 AED | 222.863 AED |
| 2026-01 | 1.121.484 AED | 0 AED | 222.863 AED |
| 2026-02 | 1.128.700 AED | 0 AED | 259.969 AED |
| 2026-03 | 1.135.962 AED | 0 AED | 259.969 AED |
| 2026-04 | 1.143.271 AED | 0 AED | 259.969 AED |
| 2026-05 | 1.150.626 AED | 0 AED | 297.076 AED |
| 2026-06 | 1.158.030 AED | 0 AED | 297.076 AED |
| 2026-07 | 1.165.480 AED | 0 AED | 297.076 AED |
| 2026-08 | 1.172.979 AED | 0 AED | 334.183 AED |
| 2026-09 | 1.180.526 AED | 0 AED | 334.183 AED |
| 2026-10 | 1.188.122 AED | 0 AED | 334.183 AED |
| 2026-11 | 1.195.766 AED | 0 AED | 371.289 AED |
| 2026-12 | 1.203.460 AED | 0 AED | 482.721 AED |
| 2027-01 | 1.211.203 AED | 7.140 AED | 524.508 AED |
| 2027-02 | 1.218.996 AED | 7.159 AED | 561.614 AED |
| 2027-03 | 1.226.839 AED | 7.178 AED | 561.614 AED |
| 2027-04 | 1.234.732 AED | 7.197 AED | 561.614 AED |
| 2027-05 | 1.242.677 AED | 7.216 AED | 640.508 AED |
| 2027-06 | 1.250.672 AED | 7.235 AED | 640.508 AED |
| 2027-07 | 1.258.719 AED | 7.254 AED | 682.295 AED |
| 2027-08 | 1.266.818 AED | 7.273 AED | 719.401 AED |
| 2027-09 | 1.274.968 AED | 7.293 AED | 719.401 AED |
| 2027-10 | 1.283.171 AED | 7.312 AED | 761.188 AED |
| 2027-11 | 1.291.427 AED | 7.331 AED | 798.295 AED |
| 2027-12 | 1.299.737 AED | 7.350 AED | 798.295 AED |
| 2028-01 | 1.308.099 AED | 7.370 AED | 840.082 AED |
| 2028-02 | 1.316.515 AED | 7.389 AED | 877.188 AED |
| 2028-03 | 1.324.986 AED | 7.409 AED | 877.188 AED |
| 2028-04 | 1.333.511 AED | 7.428 AED | 877.188 AED |
| 2028-05 | 1.342.091 AED | 7.448 AED | 956.082 AED |
| 2028-06 | 1.350.726 AED | 7.467 AED | 956.082 AED |
| 2028-07 | 1.359.416 AED | 7.487 AED | 997.869 AED |
| 2028-08 | 1.368.163 AED | 7.507 AED | 1.034.975 AED |
| 2028-09 | 1.376.966 AED | 7.527 AED | 1.034.975 AED |
| 2028-10 | 1.385.825 AED | 7.546 AED | 1.076.762 AED |
| 2028-11 | 1.394.742 AED | 7.566 AED | 1.113.980 AED |
| 2028-12 | 1.403.715 AED | 7.586 AED | 1.113.980 AED |
| 2029-01 | 1.412.747 AED | 7.606 AED | 1.113.980 AED |
| 2029-02 | 1.421.837 AED | 7.626 AED | 1.113.980 AED |
| 2029-03 | 1.430.985 AED | 7.646 AED | 1.113.980 AED |
| 2029-04 | 1.440.192 AED | 7.666 AED | 1.113.980 AED |
| 2029-05 | 1.449.458 AED | 7.687 AED | 1.113.980 AED |
| 2029-06 | 1.458.784 AED | 7.707 AED | 1.113.980 AED |
| 2029-07 | 1.468.170 AED | 7.727 AED | 1.113.980 AED |
| 2029-08 | 1.477.616 AED | 7.747 AED | 1.113.980 AED |
| 2029-09 | 1.487.123 AED | 7.768 AED | 1.113.980 AED |
| 2029-10 | 1.496.691 AED | 7.788 AED | 1.113.980 AED |
| 2029-11 | 1.506.321 AED | 7.809 AED | 1.113.980 AED |
| 2029-12 | 1.516.013 AED | 7.829 AED | 1.113.980 AED |
| 2030-01 | 1.525.767 AED | 7.850 AED | 1.113.980 AED |
| 2030-02 | 1.535.584 AED | 7.870 AED | 1.113.980 AED |
| 2030-03 | 1.545.464 AED | 7.891 AED | 1.113.980 AED |
| 2030-04 | 1.555.407 AED | 7.912 AED | 1.113.980 AED |
| 2030-05 | 1.565.415 AED | 7.933 AED | 1.113.980 AED |
| 2030-06 | 1.575.487 AED | 7.953 AED | 1.113.980 AED |
| 2030-07 | 1.585.623 AED | 7.974 AED | 1.113.980 AED |
| 2030-08 | 1.595.825 AED | 7.995 AED | 1.113.980 AED |
| 2030-09 | 1.606.093 AED | 8.016 AED | 1.113.980 AED |
| 2030-10 | 1.616.427 AED | 8.037 AED | 1.113.980 AED |
| 2030-11 | 1.626.827 AED | 8.058 AED | 1.113.980 AED |
| 2030-12 | 1.637.294 AED | 8.079 AED | 1.113.980 AED |
| 2031-01 | 1.647.828 AED | 8.101 AED | 1.113.980 AED |
| 2031-02 | 1.658.430 AED | 8.122 AED | 1.113.980 AED |
| 2031-03 | 1.669.101 AED | 8.143 AED | 1.113.980 AED |
| 2031-04 | 1.679.840 AED | 8.164 AED | 1.113.980 AED |
| 2031-05 | 1.690.648 AED | 8.186 AED | 1.113.980 AED |
| 2031-06 | 1.701.526 AED | 8.207 AED | 1.113.980 AED |
| 2031-07 | 1.712.473 AED | 8.229 AED | 1.113.980 AED |
| 2031-08 | 1.723.491 AED | 8.250 AED | 1.113.980 AED |
| 2031-09 | 1.734.580 AED | 8.272 AED | 1.113.980 AED |
| 2031-10 | 1.745.741 AED | 8.294 AED | 1.113.980 AED |
| 2031-11 | 1.756.973 AED | 8.315 AED | 1.113.980 AED |
| 2031-12 | 1.768.277 AED | 8.337 AED | 1.113.980 AED |
| 2032-01 | 1.779.655 AED | 8.359 AED | 1.113.980 AED |
| 2032-02 | 1.791.105 AED | 8.381 AED | 1.113.980 AED |
| 2032-03 | 1.802.629 AED | 8.403 AED | 1.113.980 AED |
| 2032-04 | 1.814.227 AED | 8.425 AED | 1.113.980 AED |
| 2032-05 | 1.825.900 AED | 8.447 AED | 1.113.980 AED |
| 2032-06 | 1.837.648 AED | 8.469 AED | 1.113.980 AED |
| 2032-07 | 1.849.471 AED | 8.491 AED | 1.113.980 AED |
| 2032-08 | 1.861.371 AED | 8.513 AED | 1.113.980 AED |
| 2032-09 | 1.873.347 AED | 8.536 AED | 1.113.980 AED |
| 2032-10 | 1.885.400 AED | 8.558 AED | 1.113.980 AED |
| 2032-11 | 1.897.531 AED | 8.580 AED | 1.113.980 AED |
| 2032-12 | 1.909.740 AED | 8.603 AED | 1.113.980 AED |
| 2033-01 | 1.922.027 AED | 8.625 AED | 1.113.980 AED |
| 2033-02 | 1.934.393 AED | 8.648 AED | 1.113.980 AED |
| 2033-03 | 1.946.839 AED | 8.670 AED | 1.113.980 AED |
| 2033-04 | 1.959.365 AED | 8.693 AED | 1.113.980 AED |
| 2033-05 | 1.971.972 AED | 8.716 AED | 1.113.980 AED |
| 2033-06 | 1.984.660 AED | 8.738 AED | 1.113.980 AED |
| 2033-07 | 1.997.429 AED | 8.761 AED | 1.113.980 AED |
| 2033-08 | 2.010.281 AED | 8.784 AED | 1.113.980 AED |
| 2033-09 | 2.023.215 AED | 8.807 AED | 1.113.980 AED |
| 2033-10 | 2.036.232 AED | 8.830 AED | 1.113.980 AED |
| 2033-11 | 2.049.333 AED | 8.853 AED | 1.113.980 AED |
| 2033-12 | 2.062.519 AED | 8.876 AED | 1.113.980 AED |
| 2034-01 | 2.075.789 AED | 8.899 AED | 1.113.980 AED |
| 2034-02 | 2.089.145 AED | 8.922 AED | 1.113.980 AED |
| 2034-03 | 2.102.586 AED | 8.946 AED | 1.113.980 AED |
| 2034-04 | 2.116.115 AED | 8.969 AED | 1.113.980 AED |
| 2034-05 | 2.129.730 AED | 8.992 AED | 1.113.980 AED |
| 2034-06 | 2.143.432 AED | 9.016 AED | 1.113.980 AED |
| 2034-07 | 2.157.223 AED | 9.039 AED | 1.113.980 AED |
| 2034-08 | 2.171.103 AED | 9.063 AED | 1.113.980 AED |
| 2034-09 | 2.185.072 AED | 9.086 AED | 1.113.980 AED |
| 2034-10 | 2.199.131 AED | 9.110 AED | 1.113.980 AED |
| 2034-11 | 2.213.280 AED | 9.134 AED | 1.113.980 AED |
| 2034-12 | 2.227.520 AED | 9.158 AED | 1.113.980 AED |
| 2035-01 | 2.241.852 AED | 9.182 AED | 1.113.980 AED |
| 2035-02 | 2.256.276 AED | 9.205 AED | 1.113.980 AED |
| 2035-03 | 2.270.793 AED | 9.229 AED | 1.113.980 AED |
| 2035-04 | 2.285.404 AED | 9.253 AED | 1.113.980 AED |
| 2035-05 | 2.300.108 AED | 9.277 AED | 1.113.980 AED |
| 2035-06 | 2.314.907 AED | 9.302 AED | 1.113.980 AED |
| 2035-07 | 2.329.801 AED | 9.326 AED | 1.113.980 AED |
| 2035-08 | 2.344.791 AED | 9.350 AED | 1.113.980 AED |
| 2035-09 | 2.359.878 AED | 9.374 AED | 1.113.980 AED |
| 2035-10 | 2.375.061 AED | 9.399 AED | 1.113.980 AED |
| 2035-11 | 2.390.342 AED | 9.423 AED | 1.113.980 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.114.315 AED | 0 AED | 222.863 AED |
| 2026 | 1.203.460 AED | 0 AED | 482.721 AED |
| 2027 | 1.299.737 AED | 86.938 AED | 798.295 AED |
| 2028 | 1.403.715 AED | 89.730 AED | 1.113.980 AED |
| 2029 | 1.516.013 AED | 92.606 AED | 1.113.980 AED |
| 2030 | 1.637.294 AED | 95.568 AED | 1.113.980 AED |
| 2031 | 1.768.277 AED | 98.620 AED | 1.113.980 AED |
| 2032 | 1.909.740 AED | 101.765 AED | 1.113.980 AED |
| 2033 | 2.062.519 AED | 105.001 AED | 1.113.980 AED |
| 2034 | 2.227.520 AED | 108.334 AED | 1.113.980 AED |
Additional Acquisition Costs
| DLD fee (4%) | 44,573 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 48,773 AED |
Price Range:
From price: 1,587,040 AED
Sizes:
From sqft: 913 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 126,963.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 9,130 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,587,040 AED)
Payment Plan: Tiger - Ananda Residences - PostHandover
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 317,408 AED |
| 2026-02-15 | Until Handover | 3.3 | 52,848 AED |
| 2026-05-15 | Until Handover | 3.3 | 52,848 AED |
| 2026-08-15 | Until Handover | 3.3 | 52,848 AED |
| 2026-11-15 | Until Handover | 3.3 | 52,848 AED |
| 2026-12-31 | At Handover | 10.0 | 158,704 AED |
| 2027-01-31 | Post Handover Payment | 3.8 | 59,514 AED |
| 2027-02-15 | Until Handover | 3.3 | 52,848 AED |
| 2027-05-01 | Post Handover Payment | 3.8 | 59,514 AED |
| 2027-05-15 | Until Handover | 3.3 | 52,848 AED |
| 2027-07-31 | Post Handover Payment | 3.8 | 59,514 AED |
| 2027-08-15 | Until Handover | 3.3 | 52,848 AED |
| 2027-10-31 | Post Handover Payment | 3.8 | 59,514 AED |
| 2027-11-15 | Until Handover | 3.3 | 52,848 AED |
| 2028-01-31 | Post Handover Payment | 3.8 | 59,514 AED |
| 2028-02-15 | Until Handover | 3.3 | 52,848 AED |
| 2028-05-01 | Post Handover Payment | 3.8 | 59,514 AED |
| 2028-05-15 | Until Handover | 3.3 | 52,848 AED |
| 2028-07-31 | Post Handover Payment | 3.8 | 59,514 AED |
| 2028-08-15 | Until Handover | 3.3 | 52,848 AED |
| 2028-10-31 | Post Handover Payment | 3.8 | 59,514 AED |
| 2028-11-15 | Until Handover | 3.3 | 53,007 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 317,408 AED |
| 2026 | 370,098 AED |
| 2027 | 449,450 AED |
| 2028 | 449,608 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.587.040 AED | 0 AED | 317.408 AED |
| 2026-01 | 1.597.251 AED | 0 AED | 317.408 AED |
| 2026-02 | 1.607.527 AED | 0 AED | 370.256 AED |
| 2026-03 | 1.617.870 AED | 0 AED | 370.256 AED |
| 2026-04 | 1.628.280 AED | 0 AED | 370.256 AED |
| 2026-05 | 1.638.756 AED | 0 AED | 423.104 AED |
| 2026-06 | 1.649.300 AED | 0 AED | 423.104 AED |
| 2026-07 | 1.659.911 AED | 0 AED | 423.104 AED |
| 2026-08 | 1.670.591 AED | 0 AED | 475.953 AED |
| 2026-09 | 1.681.340 AED | 0 AED | 475.953 AED |
| 2026-10 | 1.692.158 AED | 0 AED | 475.953 AED |
| 2026-11 | 1.703.045 AED | 0 AED | 528.801 AED |
| 2026-12 | 1.714.003 AED | 0 AED | 687.505 AED |
| 2027-01 | 1.725.031 AED | 10.136 AED | 747.019 AED |
| 2027-02 | 1.736.130 AED | 10.163 AED | 799.868 AED |
| 2027-03 | 1.747.300 AED | 10.190 AED | 799.868 AED |
| 2027-04 | 1.758.542 AED | 10.217 AED | 799.868 AED |
| 2027-05 | 1.769.857 AED | 10.244 AED | 912.230 AED |
| 2027-06 | 1.781.244 AED | 10.271 AED | 912.230 AED |
| 2027-07 | 1.792.704 AED | 10.299 AED | 971.744 AED |
| 2027-08 | 1.804.239 AED | 10.326 AED | 1.024.593 AED |
| 2027-09 | 1.815.847 AED | 10.353 AED | 1.024.593 AED |
| 2027-10 | 1.827.531 AED | 10.381 AED | 1.084.107 AED |
| 2027-11 | 1.839.289 AED | 10.408 AED | 1.136.955 AED |
| 2027-12 | 1.851.123 AED | 10.436 AED | 1.136.955 AED |
| 2028-01 | 1.863.033 AED | 10.463 AED | 1.196.469 AED |
| 2028-02 | 1.875.020 AED | 10.491 AED | 1.249.317 AED |
| 2028-03 | 1.887.084 AED | 10.519 AED | 1.249.317 AED |
| 2028-04 | 1.899.225 AED | 10.547 AED | 1.249.317 AED |
| 2028-05 | 1.911.445 AED | 10.574 AED | 1.361.680 AED |
| 2028-06 | 1.923.743 AED | 10.602 AED | 1.361.680 AED |
| 2028-07 | 1.936.121 AED | 10.630 AED | 1.421.194 AED |
| 2028-08 | 1.948.578 AED | 10.658 AED | 1.474.042 AED |
| 2028-09 | 1.961.115 AED | 10.687 AED | 1.474.042 AED |
| 2028-10 | 1.973.733 AED | 10.715 AED | 1.533.556 AED |
| 2028-11 | 1.986.432 AED | 10.743 AED | 1.586.563 AED |
| 2028-12 | 1.999.213 AED | 10.772 AED | 1.586.563 AED |
| 2029-01 | 2.012.076 AED | 10.800 AED | 1.586.563 AED |
| 2029-02 | 2.025.022 AED | 10.829 AED | 1.586.563 AED |
| 2029-03 | 2.038.051 AED | 10.857 AED | 1.586.563 AED |
| 2029-04 | 2.051.164 AED | 10.886 AED | 1.586.563 AED |
| 2029-05 | 2.064.361 AED | 10.914 AED | 1.586.563 AED |
| 2029-06 | 2.077.643 AED | 10.943 AED | 1.586.563 AED |
| 2029-07 | 2.091.011 AED | 10.972 AED | 1.586.563 AED |
| 2029-08 | 2.104.464 AED | 11.001 AED | 1.586.563 AED |
| 2029-09 | 2.118.004 AED | 11.030 AED | 1.586.563 AED |
| 2029-10 | 2.131.632 AED | 11.059 AED | 1.586.563 AED |
| 2029-11 | 2.145.347 AED | 11.088 AED | 1.586.563 AED |
| 2029-12 | 2.159.150 AED | 11.118 AED | 1.586.563 AED |
| 2030-01 | 2.173.042 AED | 11.147 AED | 1.586.563 AED |
| 2030-02 | 2.187.023 AED | 11.176 AED | 1.586.563 AED |
| 2030-03 | 2.201.095 AED | 11.206 AED | 1.586.563 AED |
| 2030-04 | 2.215.257 AED | 11.235 AED | 1.586.563 AED |
| 2030-05 | 2.229.510 AED | 11.265 AED | 1.586.563 AED |
| 2030-06 | 2.243.854 AED | 11.294 AED | 1.586.563 AED |
| 2030-07 | 2.258.291 AED | 11.324 AED | 1.586.563 AED |
| 2030-08 | 2.272.821 AED | 11.354 AED | 1.586.563 AED |
| 2030-09 | 2.287.445 AED | 11.384 AED | 1.586.563 AED |
| 2030-10 | 2.302.162 AED | 11.414 AED | 1.586.563 AED |
| 2030-11 | 2.316.974 AED | 11.444 AED | 1.586.563 AED |
| 2030-12 | 2.331.882 AED | 11.474 AED | 1.586.563 AED |
| 2031-01 | 2.346.885 AED | 11.504 AED | 1.586.563 AED |
| 2031-02 | 2.361.985 AED | 11.534 AED | 1.586.563 AED |
| 2031-03 | 2.377.182 AED | 11.565 AED | 1.586.563 AED |
| 2031-04 | 2.392.477 AED | 11.595 AED | 1.586.563 AED |
| 2031-05 | 2.407.870 AED | 11.626 AED | 1.586.563 AED |
| 2031-06 | 2.423.363 AED | 11.656 AED | 1.586.563 AED |
| 2031-07 | 2.438.955 AED | 11.687 AED | 1.586.563 AED |
| 2031-08 | 2.454.647 AED | 11.717 AED | 1.586.563 AED |
| 2031-09 | 2.470.440 AED | 11.748 AED | 1.586.563 AED |
| 2031-10 | 2.486.335 AED | 11.779 AED | 1.586.563 AED |
| 2031-11 | 2.502.332 AED | 11.810 AED | 1.586.563 AED |
| 2031-12 | 2.518.433 AED | 11.841 AED | 1.586.563 AED |
| 2032-01 | 2.534.636 AED | 11.872 AED | 1.586.563 AED |
| 2032-02 | 2.550.944 AED | 11.903 AED | 1.586.563 AED |
| 2032-03 | 2.567.357 AED | 11.934 AED | 1.586.563 AED |
| 2032-04 | 2.583.875 AED | 11.966 AED | 1.586.563 AED |
| 2032-05 | 2.600.500 AED | 11.997 AED | 1.586.563 AED |
| 2032-06 | 2.617.232 AED | 12.029 AED | 1.586.563 AED |
| 2032-07 | 2.634.071 AED | 12.060 AED | 1.586.563 AED |
| 2032-08 | 2.651.019 AED | 12.092 AED | 1.586.563 AED |
| 2032-09 | 2.668.076 AED | 12.123 AED | 1.586.563 AED |
| 2032-10 | 2.685.242 AED | 12.155 AED | 1.586.563 AED |
| 2032-11 | 2.702.519 AED | 12.187 AED | 1.586.563 AED |
| 2032-12 | 2.719.907 AED | 12.219 AED | 1.586.563 AED |
| 2033-01 | 2.737.407 AED | 12.251 AED | 1.586.563 AED |
| 2033-02 | 2.755.020 AED | 12.283 AED | 1.586.563 AED |
| 2033-03 | 2.772.746 AED | 12.315 AED | 1.586.563 AED |
| 2033-04 | 2.790.586 AED | 12.348 AED | 1.586.563 AED |
| 2033-05 | 2.808.540 AED | 12.380 AED | 1.586.563 AED |
| 2033-06 | 2.826.610 AED | 12.412 AED | 1.586.563 AED |
| 2033-07 | 2.844.797 AED | 12.445 AED | 1.586.563 AED |
| 2033-08 | 2.863.100 AED | 12.477 AED | 1.586.563 AED |
| 2033-09 | 2.881.522 AED | 12.510 AED | 1.586.563 AED |
| 2033-10 | 2.900.062 AED | 12.543 AED | 1.586.563 AED |
| 2033-11 | 2.918.721 AED | 12.576 AED | 1.586.563 AED |
| 2033-12 | 2.937.500 AED | 12.608 AED | 1.586.563 AED |
| 2034-01 | 2.956.400 AED | 12.641 AED | 1.586.563 AED |
| 2034-02 | 2.975.421 AED | 12.674 AED | 1.586.563 AED |
| 2034-03 | 2.994.565 AED | 12.708 AED | 1.586.563 AED |
| 2034-04 | 3.013.832 AED | 12.741 AED | 1.586.563 AED |
| 2034-05 | 3.033.223 AED | 12.774 AED | 1.586.563 AED |
| 2034-06 | 3.052.739 AED | 12.808 AED | 1.586.563 AED |
| 2034-07 | 3.072.381 AED | 12.841 AED | 1.586.563 AED |
| 2034-08 | 3.092.149 AED | 12.875 AED | 1.586.563 AED |
| 2034-09 | 3.112.044 AED | 12.908 AED | 1.586.563 AED |
| 2034-10 | 3.132.067 AED | 12.942 AED | 1.586.563 AED |
| 2034-11 | 3.152.218 AED | 12.976 AED | 1.586.563 AED |
| 2034-12 | 3.172.500 AED | 13.010 AED | 1.586.563 AED |
| 2035-01 | 3.192.912 AED | 13.043 AED | 1.586.563 AED |
| 2035-02 | 3.213.455 AED | 13.078 AED | 1.586.563 AED |
| 2035-03 | 3.234.131 AED | 13.112 AED | 1.586.563 AED |
| 2035-04 | 3.254.939 AED | 13.146 AED | 1.586.563 AED |
| 2035-05 | 3.275.881 AED | 13.180 AED | 1.586.563 AED |
| 2035-06 | 3.296.959 AED | 13.215 AED | 1.586.563 AED |
| 2035-07 | 3.318.171 AED | 13.249 AED | 1.586.563 AED |
| 2035-08 | 3.339.520 AED | 13.284 AED | 1.586.563 AED |
| 2035-09 | 3.361.007 AED | 13.318 AED | 1.586.563 AED |
| 2035-10 | 3.382.632 AED | 13.353 AED | 1.586.563 AED |
| 2035-11 | 3.404.396 AED | 13.388 AED | 1.586.563 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.587.040 AED | 0 AED | 317.408 AED |
| 2026 | 1.714.003 AED | 0 AED | 687.505 AED |
| 2027 | 1.851.123 AED | 123.424 AED | 1.136.955 AED |
| 2028 | 1.999.213 AED | 127.401 AED | 1.586.563 AED |
| 2029 | 2.159.150 AED | 131.497 AED | 1.586.563 AED |
| 2030 | 2.331.882 AED | 135.717 AED | 1.586.563 AED |
| 2031 | 2.518.433 AED | 140.062 AED | 1.586.563 AED |
| 2032 | 2.719.907 AED | 144.537 AED | 1.586.563 AED |
| 2033 | 2.937.500 AED | 149.148 AED | 1.586.563 AED |
| 2034 | 3.172.500 AED | 153.898 AED | 1.586.563 AED |
Additional Acquisition Costs
| DLD fee (4%) | 63,482 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 67,682 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.