Project details:
Riverside Crescent
Handover Date: 2027-12-31
Developer:
Sobha Realty
Description:
Discounts:
Payment Plan:
The amount to be paid at the time of the contract.
Percent: 10.00 % after 1 month
Percent: 10.00 % after 12 month
Percent: 10.00 % after 24 month
Percent: 10.00 % after 36 month
Percent: 10.00 % after 42 month
The amount to be paid at the time of the handover.
Price Range:
From price: 1,851,501 AED
Sizes:
From sqft: 786 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 148,120.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 11,790 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,851,501 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 185,150 AED |
| 2025-12-15 | Until Handover | 10.0 | 185,150 AED |
| 2026-11-15 | Until Handover | 10.0 | 185,150 AED |
| 2027-11-15 | Until Handover | 10.0 | 185,150 AED |
| 2027-12-31 | At Handover | 40.0 | 740,600 AED |
| 2028-11-15 | Until Handover | 10.0 | 185,150 AED |
| 2029-05-15 | Until Handover | 10.0 | 185,150 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 370,300 AED |
| 2026 | 185,150 AED |
| 2027 | 925,751 AED |
| 2028 | 185,150 AED |
| 2029 | 185,150 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.851.501 AED | 0 AED | 370.300 AED |
| 2026-01 | 1.863.413 AED | 0 AED | 370.300 AED |
| 2026-02 | 1.875.402 AED | 0 AED | 370.300 AED |
| 2026-03 | 1.887.469 AED | 0 AED | 370.300 AED |
| 2026-04 | 1.899.613 AED | 0 AED | 370.300 AED |
| 2026-05 | 1.911.835 AED | 0 AED | 370.300 AED |
| 2026-06 | 1.924.136 AED | 0 AED | 370.300 AED |
| 2026-07 | 1.936.516 AED | 0 AED | 370.300 AED |
| 2026-08 | 1.948.975 AED | 0 AED | 370.300 AED |
| 2026-09 | 1.961.515 AED | 0 AED | 370.300 AED |
| 2026-10 | 1.974.136 AED | 0 AED | 370.300 AED |
| 2026-11 | 1.986.837 AED | 0 AED | 555.450 AED |
| 2026-12 | 1.999.621 AED | 0 AED | 555.450 AED |
| 2027-01 | 2.012.486 AED | 0 AED | 555.450 AED |
| 2027-02 | 2.025.435 AED | 0 AED | 555.450 AED |
| 2027-03 | 2.038.466 AED | 0 AED | 555.450 AED |
| 2027-04 | 2.051.582 AED | 0 AED | 555.450 AED |
| 2027-05 | 2.064.782 AED | 0 AED | 555.450 AED |
| 2027-06 | 2.078.067 AED | 0 AED | 555.450 AED |
| 2027-07 | 2.091.437 AED | 0 AED | 555.450 AED |
| 2027-08 | 2.104.893 AED | 0 AED | 555.450 AED |
| 2027-09 | 2.118.436 AED | 0 AED | 555.450 AED |
| 2027-10 | 2.132.066 AED | 0 AED | 555.450 AED |
| 2027-11 | 2.145.784 AED | 0 AED | 740.600 AED |
| 2027-12 | 2.159.590 AED | 0 AED | 1.481.200 AED |
| 2028-01 | 2.173.485 AED | 11.731 AED | 1.481.200 AED |
| 2028-02 | 2.187.469 AED | 11.762 AED | 1.481.200 AED |
| 2028-03 | 2.201.544 AED | 11.793 AED | 1.481.200 AED |
| 2028-04 | 2.215.708 AED | 11.825 AED | 1.481.200 AED |
| 2028-05 | 2.229.964 AED | 11.857 AED | 1.481.200 AED |
| 2028-06 | 2.244.312 AED | 11.888 AED | 1.481.200 AED |
| 2028-07 | 2.258.752 AED | 11.920 AED | 1.481.200 AED |
| 2028-08 | 2.273.285 AED | 11.952 AED | 1.481.200 AED |
| 2028-09 | 2.287.911 AED | 11.984 AED | 1.481.200 AED |
| 2028-10 | 2.302.632 AED | 12.016 AED | 1.481.200 AED |
| 2028-11 | 2.317.447 AED | 12.048 AED | 1.666.350 AED |
| 2028-12 | 2.332.358 AED | 12.080 AED | 1.666.350 AED |
| 2029-01 | 2.347.364 AED | 12.112 AED | 1.666.350 AED |
| 2029-02 | 2.362.467 AED | 12.144 AED | 1.666.350 AED |
| 2029-03 | 2.377.667 AED | 12.177 AED | 1.666.350 AED |
| 2029-04 | 2.392.965 AED | 12.209 AED | 1.666.350 AED |
| 2029-05 | 2.408.362 AED | 12.242 AED | 1.851.501 AED |
| 2029-06 | 2.423.857 AED | 12.274 AED | 1.851.501 AED |
| 2029-07 | 2.439.452 AED | 12.307 AED | 1.851.501 AED |
| 2029-08 | 2.455.148 AED | 12.340 AED | 1.851.501 AED |
| 2029-09 | 2.470.944 AED | 12.373 AED | 1.851.501 AED |
| 2029-10 | 2.486.842 AED | 12.406 AED | 1.851.501 AED |
| 2029-11 | 2.502.843 AED | 12.439 AED | 1.851.501 AED |
| 2029-12 | 2.518.946 AED | 12.472 AED | 1.851.501 AED |
| 2030-01 | 2.535.153 AED | 12.505 AED | 1.851.501 AED |
| 2030-02 | 2.551.464 AED | 12.538 AED | 1.851.501 AED |
| 2030-03 | 2.567.881 AED | 12.572 AED | 1.851.501 AED |
| 2030-04 | 2.584.402 AED | 12.605 AED | 1.851.501 AED |
| 2030-05 | 2.601.031 AED | 12.638 AED | 1.851.501 AED |
| 2030-06 | 2.617.766 AED | 12.672 AED | 1.851.501 AED |
| 2030-07 | 2.634.608 AED | 12.706 AED | 1.851.501 AED |
| 2030-08 | 2.651.560 AED | 12.739 AED | 1.851.501 AED |
| 2030-09 | 2.668.620 AED | 12.773 AED | 1.851.501 AED |
| 2030-10 | 2.685.790 AED | 12.807 AED | 1.851.501 AED |
| 2030-11 | 2.703.070 AED | 12.841 AED | 1.851.501 AED |
| 2030-12 | 2.720.462 AED | 12.875 AED | 1.851.501 AED |
| 2031-01 | 2.737.965 AED | 12.910 AED | 1.851.501 AED |
| 2031-02 | 2.755.582 AED | 12.944 AED | 1.851.501 AED |
| 2031-03 | 2.773.311 AED | 12.978 AED | 1.851.501 AED |
| 2031-04 | 2.791.155 AED | 13.013 AED | 1.851.501 AED |
| 2031-05 | 2.809.113 AED | 13.047 AED | 1.851.501 AED |
| 2031-06 | 2.827.187 AED | 13.082 AED | 1.851.501 AED |
| 2031-07 | 2.845.377 AED | 13.116 AED | 1.851.501 AED |
| 2031-08 | 2.863.684 AED | 13.151 AED | 1.851.501 AED |
| 2031-09 | 2.882.109 AED | 13.186 AED | 1.851.501 AED |
| 2031-10 | 2.900.653 AED | 13.221 AED | 1.851.501 AED |
| 2031-11 | 2.919.316 AED | 13.256 AED | 1.851.501 AED |
| 2031-12 | 2.938.099 AED | 13.291 AED | 1.851.501 AED |
| 2032-01 | 2.957.003 AED | 13.326 AED | 1.851.501 AED |
| 2032-02 | 2.976.028 AED | 13.362 AED | 1.851.501 AED |
| 2032-03 | 2.995.176 AED | 13.397 AED | 1.851.501 AED |
| 2032-04 | 3.014.447 AED | 13.432 AED | 1.851.501 AED |
| 2032-05 | 3.033.842 AED | 13.468 AED | 1.851.501 AED |
| 2032-06 | 3.053.362 AED | 13.504 AED | 1.851.501 AED |
| 2032-07 | 3.073.007 AED | 13.539 AED | 1.851.501 AED |
| 2032-08 | 3.092.779 AED | 13.575 AED | 1.851.501 AED |
| 2032-09 | 3.112.678 AED | 13.611 AED | 1.851.501 AED |
| 2032-10 | 3.132.705 AED | 13.647 AED | 1.851.501 AED |
| 2032-11 | 3.152.861 AED | 13.683 AED | 1.851.501 AED |
| 2032-12 | 3.173.147 AED | 13.719 AED | 1.851.501 AED |
| 2033-01 | 3.193.563 AED | 13.756 AED | 1.851.501 AED |
| 2033-02 | 3.214.110 AED | 13.792 AED | 1.851.501 AED |
| 2033-03 | 3.234.790 AED | 13.828 AED | 1.851.501 AED |
| 2033-04 | 3.255.603 AED | 13.865 AED | 1.851.501 AED |
| 2033-05 | 3.276.550 AED | 13.902 AED | 1.851.501 AED |
| 2033-06 | 3.297.631 AED | 13.938 AED | 1.851.501 AED |
| 2033-07 | 3.318.848 AED | 13.975 AED | 1.851.501 AED |
| 2033-08 | 3.340.202 AED | 14.012 AED | 1.851.501 AED |
| 2033-09 | 3.361.693 AED | 14.049 AED | 1.851.501 AED |
| 2033-10 | 3.383.322 AED | 14.086 AED | 1.851.501 AED |
| 2033-11 | 3.405.090 AED | 14.123 AED | 1.851.501 AED |
| 2033-12 | 3.426.999 AED | 14.160 AED | 1.851.501 AED |
| 2034-01 | 3.449.048 AED | 14.198 AED | 1.851.501 AED |
| 2034-02 | 3.471.239 AED | 14.235 AED | 1.851.501 AED |
| 2034-03 | 3.493.573 AED | 14.273 AED | 1.851.501 AED |
| 2034-04 | 3.516.051 AED | 14.310 AED | 1.851.501 AED |
| 2034-05 | 3.538.674 AED | 14.348 AED | 1.851.501 AED |
| 2034-06 | 3.561.441 AED | 14.386 AED | 1.851.501 AED |
| 2034-07 | 3.584.356 AED | 14.424 AED | 1.851.501 AED |
| 2034-08 | 3.607.418 AED | 14.462 AED | 1.851.501 AED |
| 2034-09 | 3.630.628 AED | 14.500 AED | 1.851.501 AED |
| 2034-10 | 3.653.988 AED | 14.538 AED | 1.851.501 AED |
| 2034-11 | 3.677.497 AED | 14.576 AED | 1.851.501 AED |
| 2034-12 | 3.701.159 AED | 14.615 AED | 1.851.501 AED |
| 2035-01 | 3.724.972 AED | 14.653 AED | 1.851.501 AED |
| 2035-02 | 3.748.939 AED | 14.692 AED | 1.851.501 AED |
| 2035-03 | 3.773.059 AED | 14.730 AED | 1.851.501 AED |
| 2035-04 | 3.797.335 AED | 14.769 AED | 1.851.501 AED |
| 2035-05 | 3.821.767 AED | 14.808 AED | 1.851.501 AED |
| 2035-06 | 3.846.357 AED | 14.847 AED | 1.851.501 AED |
| 2035-07 | 3.871.104 AED | 14.886 AED | 1.851.501 AED |
| 2035-08 | 3.896.011 AED | 14.925 AED | 1.851.501 AED |
| 2035-09 | 3.921.078 AED | 14.964 AED | 1.851.501 AED |
| 2035-10 | 3.946.307 AED | 15.004 AED | 1.851.501 AED |
| 2035-11 | 3.971.697 AED | 15.043 AED | 1.851.501 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.851.501 AED | 0 AED | 370.300 AED |
| 2026 | 1.999.621 AED | 0 AED | 555.450 AED |
| 2027 | 2.159.590 AED | 0 AED | 1.481.200 AED |
| 2028 | 2.332.358 AED | 142.856 AED | 1.666.350 AED |
| 2029 | 2.518.946 AED | 147.495 AED | 1.851.501 AED |
| 2030 | 2.720.462 AED | 152.271 AED | 1.851.501 AED |
| 2031 | 2.938.099 AED | 157.195 AED | 1.851.501 AED |
| 2032 | 3.173.147 AED | 162.263 AED | 1.851.501 AED |
| 2033 | 3.426.999 AED | 167.486 AED | 1.851.501 AED |
| 2034 | 3.701.159 AED | 172.865 AED | 1.851.501 AED |
Additional Acquisition Costs
| DLD fee (4%) | 74,060 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 78,260 AED |
Price Range:
From price: 1,927,285 AED
Sizes:
From sqft: 818 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 171,067.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 13,275 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,927,285 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 192,729 AED |
| 2025-12-15 | Until Handover | 10.0 | 192,729 AED |
| 2026-11-15 | Until Handover | 10.0 | 192,729 AED |
| 2027-11-15 | Until Handover | 10.0 | 192,729 AED |
| 2027-12-31 | At Handover | 40.0 | 770,914 AED |
| 2028-11-15 | Until Handover | 10.0 | 192,729 AED |
| 2029-05-15 | Until Handover | 10.0 | 192,729 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 385,457 AED |
| 2026 | 192,729 AED |
| 2027 | 963,643 AED |
| 2028 | 192,729 AED |
| 2029 | 192,729 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.927.285 AED | 0 AED | 385.457 AED |
| 2026-01 | 1.939.685 AED | 0 AED | 385.457 AED |
| 2026-02 | 1.952.165 AED | 0 AED | 385.457 AED |
| 2026-03 | 1.964.725 AED | 0 AED | 385.457 AED |
| 2026-04 | 1.977.366 AED | 0 AED | 385.457 AED |
| 2026-05 | 1.990.089 AED | 0 AED | 385.457 AED |
| 2026-06 | 2.002.893 AED | 0 AED | 385.457 AED |
| 2026-07 | 2.015.780 AED | 0 AED | 385.457 AED |
| 2026-08 | 2.028.749 AED | 0 AED | 385.457 AED |
| 2026-09 | 2.041.802 AED | 0 AED | 385.457 AED |
| 2026-10 | 2.054.939 AED | 0 AED | 385.457 AED |
| 2026-11 | 2.068.161 AED | 0 AED | 578.185 AED |
| 2026-12 | 2.081.467 AED | 0 AED | 578.185 AED |
| 2027-01 | 2.094.860 AED | 0 AED | 578.185 AED |
| 2027-02 | 2.108.338 AED | 0 AED | 578.185 AED |
| 2027-03 | 2.121.903 AED | 0 AED | 578.185 AED |
| 2027-04 | 2.135.555 AED | 0 AED | 578.185 AED |
| 2027-05 | 2.149.296 AED | 0 AED | 578.185 AED |
| 2027-06 | 2.163.124 AED | 0 AED | 578.185 AED |
| 2027-07 | 2.177.042 AED | 0 AED | 578.185 AED |
| 2027-08 | 2.191.049 AED | 0 AED | 578.185 AED |
| 2027-09 | 2.205.146 AED | 0 AED | 578.185 AED |
| 2027-10 | 2.219.334 AED | 0 AED | 578.185 AED |
| 2027-11 | 2.233.614 AED | 0 AED | 770.914 AED |
| 2027-12 | 2.247.985 AED | 0 AED | 1.541.828 AED |
| 2028-01 | 2.262.448 AED | 13.577 AED | 1.541.828 AED |
| 2028-02 | 2.277.005 AED | 13.613 AED | 1.541.828 AED |
| 2028-03 | 2.291.655 AED | 13.649 AED | 1.541.828 AED |
| 2028-04 | 2.306.400 AED | 13.685 AED | 1.541.828 AED |
| 2028-05 | 2.321.239 AED | 13.722 AED | 1.541.828 AED |
| 2028-06 | 2.336.174 AED | 13.758 AED | 1.541.828 AED |
| 2028-07 | 2.351.205 AED | 13.795 AED | 1.541.828 AED |
| 2028-08 | 2.366.333 AED | 13.832 AED | 1.541.828 AED |
| 2028-09 | 2.381.558 AED | 13.869 AED | 1.541.828 AED |
| 2028-10 | 2.396.881 AED | 13.906 AED | 1.541.828 AED |
| 2028-11 | 2.412.303 AED | 13.943 AED | 1.734.556 AED |
| 2028-12 | 2.427.824 AED | 13.980 AED | 1.734.556 AED |
| 2029-01 | 2.443.444 AED | 14.017 AED | 1.734.556 AED |
| 2029-02 | 2.459.165 AED | 14.054 AED | 1.734.556 AED |
| 2029-03 | 2.474.988 AED | 14.092 AED | 1.734.556 AED |
| 2029-04 | 2.490.912 AED | 14.129 AED | 1.734.556 AED |
| 2029-05 | 2.506.939 AED | 14.167 AED | 1.927.285 AED |
| 2029-06 | 2.523.068 AED | 14.204 AED | 1.927.285 AED |
| 2029-07 | 2.539.302 AED | 14.242 AED | 1.927.285 AED |
| 2029-08 | 2.555.640 AED | 14.280 AED | 1.927.285 AED |
| 2029-09 | 2.572.083 AED | 14.318 AED | 1.927.285 AED |
| 2029-10 | 2.588.632 AED | 14.356 AED | 1.927.285 AED |
| 2029-11 | 2.605.287 AED | 14.394 AED | 1.927.285 AED |
| 2029-12 | 2.622.049 AED | 14.432 AED | 1.927.285 AED |
| 2030-01 | 2.638.920 AED | 14.471 AED | 1.927.285 AED |
| 2030-02 | 2.655.899 AED | 14.509 AED | 1.927.285 AED |
| 2030-03 | 2.672.987 AED | 14.548 AED | 1.927.285 AED |
| 2030-04 | 2.690.185 AED | 14.586 AED | 1.927.285 AED |
| 2030-05 | 2.707.494 AED | 14.625 AED | 1.927.285 AED |
| 2030-06 | 2.724.914 AED | 14.664 AED | 1.927.285 AED |
| 2030-07 | 2.742.446 AED | 14.703 AED | 1.927.285 AED |
| 2030-08 | 2.760.091 AED | 14.742 AED | 1.927.285 AED |
| 2030-09 | 2.777.849 AED | 14.781 AED | 1.927.285 AED |
| 2030-10 | 2.795.722 AED | 14.820 AED | 1.927.285 AED |
| 2030-11 | 2.813.710 AED | 14.859 AED | 1.927.285 AED |
| 2030-12 | 2.831.813 AED | 14.899 AED | 1.927.285 AED |
| 2031-01 | 2.850.033 AED | 14.938 AED | 1.927.285 AED |
| 2031-02 | 2.868.371 AED | 14.978 AED | 1.927.285 AED |
| 2031-03 | 2.886.826 AED | 15.017 AED | 1.927.285 AED |
| 2031-04 | 2.905.400 AED | 15.057 AED | 1.927.285 AED |
| 2031-05 | 2.924.093 AED | 15.097 AED | 1.927.285 AED |
| 2031-06 | 2.942.907 AED | 15.137 AED | 1.927.285 AED |
| 2031-07 | 2.961.842 AED | 15.177 AED | 1.927.285 AED |
| 2031-08 | 2.980.898 AED | 15.217 AED | 1.927.285 AED |
| 2031-09 | 3.000.077 AED | 15.257 AED | 1.927.285 AED |
| 2031-10 | 3.019.380 AED | 15.298 AED | 1.927.285 AED |
| 2031-11 | 3.038.807 AED | 15.338 AED | 1.927.285 AED |
| 2031-12 | 3.058.359 AED | 15.379 AED | 1.927.285 AED |
| 2032-01 | 3.078.036 AED | 15.419 AED | 1.927.285 AED |
| 2032-02 | 3.097.840 AED | 15.460 AED | 1.927.285 AED |
| 2032-03 | 3.117.772 AED | 15.501 AED | 1.927.285 AED |
| 2032-04 | 3.137.832 AED | 15.542 AED | 1.927.285 AED |
| 2032-05 | 3.158.021 AED | 15.583 AED | 1.927.285 AED |
| 2032-06 | 3.178.339 AED | 15.624 AED | 1.927.285 AED |
| 2032-07 | 3.198.789 AED | 15.665 AED | 1.927.285 AED |
| 2032-08 | 3.219.370 AED | 15.707 AED | 1.927.285 AED |
| 2032-09 | 3.240.084 AED | 15.748 AED | 1.927.285 AED |
| 2032-10 | 3.260.930 AED | 15.790 AED | 1.927.285 AED |
| 2032-11 | 3.281.911 AED | 15.832 AED | 1.927.285 AED |
| 2032-12 | 3.303.027 AED | 15.873 AED | 1.927.285 AED |
| 2033-01 | 3.324.279 AED | 15.915 AED | 1.927.285 AED |
| 2033-02 | 3.345.668 AED | 15.957 AED | 1.927.285 AED |
| 2033-03 | 3.367.194 AED | 15.999 AED | 1.927.285 AED |
| 2033-04 | 3.388.858 AED | 16.041 AED | 1.927.285 AED |
| 2033-05 | 3.410.662 AED | 16.084 AED | 1.927.285 AED |
| 2033-06 | 3.432.607 AED | 16.126 AED | 1.927.285 AED |
| 2033-07 | 3.454.692 AED | 16.169 AED | 1.927.285 AED |
| 2033-08 | 3.476.920 AED | 16.211 AED | 1.927.285 AED |
| 2033-09 | 3.499.290 AED | 16.254 AED | 1.927.285 AED |
| 2033-10 | 3.521.805 AED | 16.297 AED | 1.927.285 AED |
| 2033-11 | 3.544.464 AED | 16.340 AED | 1.927.285 AED |
| 2033-12 | 3.567.270 AED | 16.383 AED | 1.927.285 AED |
| 2034-01 | 3.590.221 AED | 16.426 AED | 1.927.285 AED |
| 2034-02 | 3.613.321 AED | 16.469 AED | 1.927.285 AED |
| 2034-03 | 3.636.569 AED | 16.512 AED | 1.927.285 AED |
| 2034-04 | 3.659.967 AED | 16.556 AED | 1.927.285 AED |
| 2034-05 | 3.683.515 AED | 16.599 AED | 1.927.285 AED |
| 2034-06 | 3.707.215 AED | 16.643 AED | 1.927.285 AED |
| 2034-07 | 3.731.068 AED | 16.687 AED | 1.927.285 AED |
| 2034-08 | 3.755.073 AED | 16.731 AED | 1.927.285 AED |
| 2034-09 | 3.779.234 AED | 16.775 AED | 1.927.285 AED |
| 2034-10 | 3.803.549 AED | 16.819 AED | 1.927.285 AED |
| 2034-11 | 3.828.022 AED | 16.863 AED | 1.927.285 AED |
| 2034-12 | 3.852.651 AED | 16.907 AED | 1.927.285 AED |
| 2035-01 | 3.877.439 AED | 16.952 AED | 1.927.285 AED |
| 2035-02 | 3.902.387 AED | 16.996 AED | 1.927.285 AED |
| 2035-03 | 3.927.495 AED | 17.041 AED | 1.927.285 AED |
| 2035-04 | 3.952.764 AED | 17.086 AED | 1.927.285 AED |
| 2035-05 | 3.978.197 AED | 17.131 AED | 1.927.285 AED |
| 2035-06 | 4.003.793 AED | 17.176 AED | 1.927.285 AED |
| 2035-07 | 4.029.553 AED | 17.221 AED | 1.927.285 AED |
| 2035-08 | 4.055.479 AED | 17.266 AED | 1.927.285 AED |
| 2035-09 | 4.081.572 AED | 17.311 AED | 1.927.285 AED |
| 2035-10 | 4.107.833 AED | 17.357 AED | 1.927.285 AED |
| 2035-11 | 4.134.263 AED | 17.402 AED | 1.927.285 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.927.285 AED | 0 AED | 385.457 AED |
| 2026 | 2.081.467 AED | 0 AED | 578.185 AED |
| 2027 | 2.247.985 AED | 0 AED | 1.541.828 AED |
| 2028 | 2.427.824 AED | 165.329 AED | 1.734.556 AED |
| 2029 | 2.622.049 AED | 170.685 AED | 1.927.285 AED |
| 2030 | 2.831.813 AED | 176.207 AED | 1.927.285 AED |
| 2031 | 3.058.359 AED | 181.890 AED | 1.927.285 AED |
| 2032 | 3.303.027 AED | 187.744 AED | 1.927.285 AED |
| 2033 | 3.567.270 AED | 193.776 AED | 1.927.285 AED |
| 2034 | 3.852.651 AED | 199.987 AED | 1.927.285 AED |
Additional Acquisition Costs
| DLD fee (4%) | 77,091 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 81,291 AED |
Price Range:
From price: 3,553,284 AED
Sizes:
From sqft: 1,653 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 256,487.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 21,375 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 3,553,284 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 355,328 AED |
| 2025-12-15 | Until Handover | 10.0 | 355,328 AED |
| 2026-11-15 | Until Handover | 10.0 | 355,328 AED |
| 2027-11-15 | Until Handover | 10.0 | 355,328 AED |
| 2027-12-31 | At Handover | 40.0 | 1,421,314 AED |
| 2028-11-15 | Until Handover | 10.0 | 355,328 AED |
| 2029-05-15 | Until Handover | 10.0 | 355,328 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 710,657 AED |
| 2026 | 355,328 AED |
| 2027 | 1,776,642 AED |
| 2028 | 355,328 AED |
| 2029 | 355,328 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 3.553.284 AED | 0 AED | 710.656 AED |
| 2026-01 | 3.576.145 AED | 0 AED | 710.656 AED |
| 2026-02 | 3.599.154 AED | 0 AED | 710.656 AED |
| 2026-03 | 3.622.312 AED | 0 AED | 710.656 AED |
| 2026-04 | 3.645.618 AED | 0 AED | 710.656 AED |
| 2026-05 | 3.669.074 AED | 0 AED | 710.656 AED |
| 2026-06 | 3.692.681 AED | 0 AED | 710.656 AED |
| 2026-07 | 3.716.439 AED | 0 AED | 710.656 AED |
| 2026-08 | 3.740.351 AED | 0 AED | 710.656 AED |
| 2026-09 | 3.764.417 AED | 0 AED | 710.656 AED |
| 2026-10 | 3.788.637 AED | 0 AED | 710.656 AED |
| 2026-11 | 3.813.013 AED | 0 AED | 1.065.985 AED |
| 2026-12 | 3.837.546 AED | 0 AED | 1.065.985 AED |
| 2027-01 | 3.862.237 AED | 0 AED | 1.065.985 AED |
| 2027-02 | 3.887.087 AED | 0 AED | 1.065.985 AED |
| 2027-03 | 3.912.097 AED | 0 AED | 1.065.985 AED |
| 2027-04 | 3.937.267 AED | 0 AED | 1.065.985 AED |
| 2027-05 | 3.962.600 AED | 0 AED | 1.065.985 AED |
| 2027-06 | 3.988.095 AED | 0 AED | 1.065.985 AED |
| 2027-07 | 4.013.755 AED | 0 AED | 1.065.985 AED |
| 2027-08 | 4.039.579 AED | 0 AED | 1.065.985 AED |
| 2027-09 | 4.065.570 AED | 0 AED | 1.065.985 AED |
| 2027-10 | 4.091.728 AED | 0 AED | 1.065.985 AED |
| 2027-11 | 4.118.054 AED | 0 AED | 1.421.313 AED |
| 2027-12 | 4.144.550 AED | 0 AED | 2.842.627 AED |
| 2028-01 | 4.171.216 AED | 20.233 AED | 2.842.627 AED |
| 2028-02 | 4.198.054 AED | 20.288 AED | 2.842.627 AED |
| 2028-03 | 4.225.064 AED | 20.342 AED | 2.842.627 AED |
| 2028-04 | 4.252.248 AED | 20.397 AED | 2.842.627 AED |
| 2028-05 | 4.279.608 AED | 20.451 AED | 2.842.627 AED |
| 2028-06 | 4.307.143 AED | 20.506 AED | 2.842.627 AED |
| 2028-07 | 4.334.855 AED | 20.561 AED | 2.842.627 AED |
| 2028-08 | 4.362.746 AED | 20.616 AED | 2.842.627 AED |
| 2028-09 | 4.390.816 AED | 20.672 AED | 2.842.627 AED |
| 2028-10 | 4.419.066 AED | 20.727 AED | 2.842.627 AED |
| 2028-11 | 4.447.499 AED | 20.782 AED | 3.197.955 AED |
| 2028-12 | 4.476.114 AED | 20.838 AED | 3.197.955 AED |
| 2029-01 | 4.504.913 AED | 20.894 AED | 3.197.955 AED |
| 2029-02 | 4.533.898 AED | 20.950 AED | 3.197.955 AED |
| 2029-03 | 4.563.069 AED | 21.006 AED | 3.197.955 AED |
| 2029-04 | 4.592.428 AED | 21.062 AED | 3.197.955 AED |
| 2029-05 | 4.621.976 AED | 21.118 AED | 3.553.284 AED |
| 2029-06 | 4.651.714 AED | 21.175 AED | 3.553.284 AED |
| 2029-07 | 4.681.643 AED | 21.231 AED | 3.553.284 AED |
| 2029-08 | 4.711.765 AED | 21.288 AED | 3.553.284 AED |
| 2029-09 | 4.742.081 AED | 21.345 AED | 3.553.284 AED |
| 2029-10 | 4.772.592 AED | 21.402 AED | 3.553.284 AED |
| 2029-11 | 4.803.299 AED | 21.459 AED | 3.553.284 AED |
| 2029-12 | 4.834.203 AED | 21.517 AED | 3.553.284 AED |
| 2030-01 | 4.865.307 AED | 21.574 AED | 3.553.284 AED |
| 2030-02 | 4.896.610 AED | 21.632 AED | 3.553.284 AED |
| 2030-03 | 4.928.115 AED | 21.689 AED | 3.553.284 AED |
| 2030-04 | 4.959.823 AED | 21.747 AED | 3.553.284 AED |
| 2030-05 | 4.991.734 AED | 21.805 AED | 3.553.284 AED |
| 2030-06 | 5.023.851 AED | 21.864 AED | 3.553.284 AED |
| 2030-07 | 5.056.175 AED | 21.922 AED | 3.553.284 AED |
| 2030-08 | 5.088.707 AED | 21.980 AED | 3.553.284 AED |
| 2030-09 | 5.121.447 AED | 22.039 AED | 3.553.284 AED |
| 2030-10 | 5.154.399 AED | 22.098 AED | 3.553.284 AED |
| 2030-11 | 5.187.563 AED | 22.157 AED | 3.553.284 AED |
| 2030-12 | 5.220.939 AED | 22.216 AED | 3.553.284 AED |
| 2031-01 | 5.254.531 AED | 22.275 AED | 3.553.284 AED |
| 2031-02 | 5.288.339 AED | 22.334 AED | 3.553.284 AED |
| 2031-03 | 5.322.364 AED | 22.394 AED | 3.553.284 AED |
| 2031-04 | 5.356.609 AED | 22.453 AED | 3.553.284 AED |
| 2031-05 | 5.391.073 AED | 22.513 AED | 3.553.284 AED |
| 2031-06 | 5.425.759 AED | 22.573 AED | 3.553.284 AED |
| 2031-07 | 5.460.669 AED | 22.633 AED | 3.553.284 AED |
| 2031-08 | 5.495.803 AED | 22.693 AED | 3.553.284 AED |
| 2031-09 | 5.531.163 AED | 22.754 AED | 3.553.284 AED |
| 2031-10 | 5.566.751 AED | 22.814 AED | 3.553.284 AED |
| 2031-11 | 5.602.568 AED | 22.875 AED | 3.553.284 AED |
| 2031-12 | 5.638.615 AED | 22.936 AED | 3.553.284 AED |
| 2032-01 | 5.674.894 AED | 22.996 AED | 3.553.284 AED |
| 2032-02 | 5.711.406 AED | 23.058 AED | 3.553.284 AED |
| 2032-03 | 5.748.153 AED | 23.119 AED | 3.553.284 AED |
| 2032-04 | 5.785.137 AED | 23.180 AED | 3.553.284 AED |
| 2032-05 | 5.822.359 AED | 23.242 AED | 3.553.284 AED |
| 2032-06 | 5.859.820 AED | 23.304 AED | 3.553.284 AED |
| 2032-07 | 5.897.523 AED | 23.365 AED | 3.553.284 AED |
| 2032-08 | 5.935.467 AED | 23.427 AED | 3.553.284 AED |
| 2032-09 | 5.973.656 AED | 23.490 AED | 3.553.284 AED |
| 2032-10 | 6.012.091 AED | 23.552 AED | 3.553.284 AED |
| 2032-11 | 6.050.773 AED | 23.614 AED | 3.553.284 AED |
| 2032-12 | 6.089.704 AED | 23.677 AED | 3.553.284 AED |
| 2033-01 | 6.128.885 AED | 23.740 AED | 3.553.284 AED |
| 2033-02 | 6.168.319 AED | 23.803 AED | 3.553.284 AED |
| 2033-03 | 6.208.006 AED | 23.866 AED | 3.553.284 AED |
| 2033-04 | 6.247.948 AED | 23.929 AED | 3.553.284 AED |
| 2033-05 | 6.288.148 AED | 23.993 AED | 3.553.284 AED |
| 2033-06 | 6.328.606 AED | 24.056 AED | 3.553.284 AED |
| 2033-07 | 6.369.324 AED | 24.120 AED | 3.553.284 AED |
| 2033-08 | 6.410.305 AED | 24.184 AED | 3.553.284 AED |
| 2033-09 | 6.451.549 AED | 24.248 AED | 3.553.284 AED |
| 2033-10 | 6.493.058 AED | 24.312 AED | 3.553.284 AED |
| 2033-11 | 6.534.835 AED | 24.376 AED | 3.553.284 AED |
| 2033-12 | 6.576.880 AED | 24.441 AED | 3.553.284 AED |
| 2034-01 | 6.619.196 AED | 24.505 AED | 3.553.284 AED |
| 2034-02 | 6.661.784 AED | 24.570 AED | 3.553.284 AED |
| 2034-03 | 6.704.646 AED | 24.635 AED | 3.553.284 AED |
| 2034-04 | 6.747.784 AED | 24.700 AED | 3.553.284 AED |
| 2034-05 | 6.791.200 AED | 24.766 AED | 3.553.284 AED |
| 2034-06 | 6.834.894 AED | 24.831 AED | 3.553.284 AED |
| 2034-07 | 6.878.870 AED | 24.897 AED | 3.553.284 AED |
| 2034-08 | 6.923.129 AED | 24.963 AED | 3.553.284 AED |
| 2034-09 | 6.967.673 AED | 25.029 AED | 3.553.284 AED |
| 2034-10 | 7.012.503 AED | 25.095 AED | 3.553.284 AED |
| 2034-11 | 7.057.622 AED | 25.161 AED | 3.553.284 AED |
| 2034-12 | 7.103.031 AED | 25.227 AED | 3.553.284 AED |
| 2035-01 | 7.148.732 AED | 25.294 AED | 3.553.284 AED |
| 2035-02 | 7.194.727 AED | 25.361 AED | 3.553.284 AED |
| 2035-03 | 7.241.018 AED | 25.428 AED | 3.553.284 AED |
| 2035-04 | 7.287.607 AED | 25.495 AED | 3.553.284 AED |
| 2035-05 | 7.334.496 AED | 25.562 AED | 3.553.284 AED |
| 2035-06 | 7.381.686 AED | 25.630 AED | 3.553.284 AED |
| 2035-07 | 7.429.180 AED | 25.697 AED | 3.553.284 AED |
| 2035-08 | 7.476.980 AED | 25.765 AED | 3.553.284 AED |
| 2035-09 | 7.525.087 AED | 25.833 AED | 3.553.284 AED |
| 2035-10 | 7.573.503 AED | 25.901 AED | 3.553.284 AED |
| 2035-11 | 7.622.231 AED | 25.969 AED | 3.553.284 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 3.553.284 AED | 0 AED | 710.656 AED |
| 2026 | 3.837.546 AED | 0 AED | 1.065.985 AED |
| 2027 | 4.144.550 AED | 0 AED | 2.842.627 AED |
| 2028 | 4.476.114 AED | 246.413 AED | 3.197.955 AED |
| 2029 | 4.834.203 AED | 254.447 AED | 3.553.284 AED |
| 2030 | 5.220.939 AED | 262.723 AED | 3.553.284 AED |
| 2031 | 5.638.615 AED | 271.247 AED | 3.553.284 AED |
| 2032 | 6.089.704 AED | 280.024 AED | 3.553.284 AED |
| 2033 | 6.576.880 AED | 289.068 AED | 3.553.284 AED |
| 2034 | 7.103.031 AED | 298.379 AED | 3.553.284 AED |
Additional Acquisition Costs
| DLD fee (4%) | 142,131 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 146,331 AED |
Price Range:
From price: 3,206,093 AED
Sizes:
From sqft: 1,425 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 256,487.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 21,375 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 3,206,093 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 320,609 AED |
| 2025-12-15 | Until Handover | 10.0 | 320,609 AED |
| 2026-11-15 | Until Handover | 10.0 | 320,609 AED |
| 2027-11-15 | Until Handover | 10.0 | 320,609 AED |
| 2027-12-31 | At Handover | 40.0 | 1,282,437 AED |
| 2028-11-15 | Until Handover | 10.0 | 320,609 AED |
| 2029-05-15 | Until Handover | 10.0 | 320,609 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 641,219 AED |
| 2026 | 320,609 AED |
| 2027 | 1,603,047 AED |
| 2028 | 320,609 AED |
| 2029 | 320,609 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 3.206.093 AED | 0 AED | 641.218 AED |
| 2026-01 | 3.226.721 AED | 0 AED | 641.218 AED |
| 2026-02 | 3.247.481 AED | 0 AED | 641.218 AED |
| 2026-03 | 3.268.376 AED | 0 AED | 641.218 AED |
| 2026-04 | 3.289.405 AED | 0 AED | 641.218 AED |
| 2026-05 | 3.310.569 AED | 0 AED | 641.218 AED |
| 2026-06 | 3.331.869 AED | 0 AED | 641.218 AED |
| 2026-07 | 3.353.306 AED | 0 AED | 641.218 AED |
| 2026-08 | 3.374.882 AED | 0 AED | 641.218 AED |
| 2026-09 | 3.396.596 AED | 0 AED | 641.218 AED |
| 2026-10 | 3.418.450 AED | 0 AED | 641.218 AED |
| 2026-11 | 3.440.444 AED | 0 AED | 961.827 AED |
| 2026-12 | 3.462.580 AED | 0 AED | 961.827 AED |
| 2027-01 | 3.484.858 AED | 0 AED | 961.827 AED |
| 2027-02 | 3.507.280 AED | 0 AED | 961.827 AED |
| 2027-03 | 3.529.846 AED | 0 AED | 961.827 AED |
| 2027-04 | 3.552.557 AED | 0 AED | 961.827 AED |
| 2027-05 | 3.575.414 AED | 0 AED | 961.827 AED |
| 2027-06 | 3.598.419 AED | 0 AED | 961.827 AED |
| 2027-07 | 3.621.571 AED | 0 AED | 961.827 AED |
| 2027-08 | 3.644.872 AED | 0 AED | 961.827 AED |
| 2027-09 | 3.668.324 AED | 0 AED | 961.827 AED |
| 2027-10 | 3.691.926 AED | 0 AED | 961.827 AED |
| 2027-11 | 3.715.680 AED | 0 AED | 1.282.437 AED |
| 2027-12 | 3.739.586 AED | 0 AED | 2.564.874 AED |
| 2028-01 | 3.763.647 AED | 20.233 AED | 2.564.874 AED |
| 2028-02 | 3.787.862 AED | 20.288 AED | 2.564.874 AED |
| 2028-03 | 3.812.234 AED | 20.342 AED | 2.564.874 AED |
| 2028-04 | 3.836.762 AED | 20.397 AED | 2.564.874 AED |
| 2028-05 | 3.861.448 AED | 20.451 AED | 2.564.874 AED |
| 2028-06 | 3.886.292 AED | 20.506 AED | 2.564.874 AED |
| 2028-07 | 3.911.297 AED | 20.561 AED | 2.564.874 AED |
| 2028-08 | 3.936.462 AED | 20.616 AED | 2.564.874 AED |
| 2028-09 | 3.961.789 AED | 20.672 AED | 2.564.874 AED |
| 2028-10 | 3.987.280 AED | 20.727 AED | 2.564.874 AED |
| 2028-11 | 4.012.934 AED | 20.782 AED | 2.885.483 AED |
| 2028-12 | 4.038.753 AED | 20.838 AED | 2.885.483 AED |
| 2029-01 | 4.064.739 AED | 20.894 AED | 2.885.483 AED |
| 2029-02 | 4.090.891 AED | 20.950 AED | 2.885.483 AED |
| 2029-03 | 4.117.212 AED | 21.006 AED | 2.885.483 AED |
| 2029-04 | 4.143.703 AED | 21.062 AED | 2.885.483 AED |
| 2029-05 | 4.170.363 AED | 21.118 AED | 3.206.093 AED |
| 2029-06 | 4.197.196 AED | 21.175 AED | 3.206.093 AED |
| 2029-07 | 4.224.200 AED | 21.231 AED | 3.206.093 AED |
| 2029-08 | 4.251.379 AED | 21.288 AED | 3.206.093 AED |
| 2029-09 | 4.278.733 AED | 21.345 AED | 3.206.093 AED |
| 2029-10 | 4.306.262 AED | 21.402 AED | 3.206.093 AED |
| 2029-11 | 4.333.969 AED | 21.459 AED | 3.206.093 AED |
| 2029-12 | 4.361.854 AED | 21.517 AED | 3.206.093 AED |
| 2030-01 | 4.389.918 AED | 21.574 AED | 3.206.093 AED |
| 2030-02 | 4.418.163 AED | 21.632 AED | 3.206.093 AED |
| 2030-03 | 4.446.589 AED | 21.689 AED | 3.206.093 AED |
| 2030-04 | 4.475.199 AED | 21.747 AED | 3.206.093 AED |
| 2030-05 | 4.503.992 AED | 21.805 AED | 3.206.093 AED |
| 2030-06 | 4.532.971 AED | 21.864 AED | 3.206.093 AED |
| 2030-07 | 4.562.137 AED | 21.922 AED | 3.206.093 AED |
| 2030-08 | 4.591.489 AED | 21.980 AED | 3.206.093 AED |
| 2030-09 | 4.621.031 AED | 22.039 AED | 3.206.093 AED |
| 2030-10 | 4.650.763 AED | 22.098 AED | 3.206.093 AED |
| 2030-11 | 4.680.686 AED | 22.157 AED | 3.206.093 AED |
| 2030-12 | 4.710.802 AED | 22.216 AED | 3.206.093 AED |
| 2031-01 | 4.741.111 AED | 22.275 AED | 3.206.093 AED |
| 2031-02 | 4.771.616 AED | 22.334 AED | 3.206.093 AED |
| 2031-03 | 4.802.317 AED | 22.394 AED | 3.206.093 AED |
| 2031-04 | 4.833.215 AED | 22.453 AED | 3.206.093 AED |
| 2031-05 | 4.864.312 AED | 22.513 AED | 3.206.093 AED |
| 2031-06 | 4.895.609 AED | 22.573 AED | 3.206.093 AED |
| 2031-07 | 4.927.108 AED | 22.633 AED | 3.206.093 AED |
| 2031-08 | 4.958.809 AED | 22.693 AED | 3.206.093 AED |
| 2031-09 | 4.990.714 AED | 22.754 AED | 3.206.093 AED |
| 2031-10 | 5.022.824 AED | 22.814 AED | 3.206.093 AED |
| 2031-11 | 5.055.141 AED | 22.875 AED | 3.206.093 AED |
| 2031-12 | 5.087.666 AED | 22.936 AED | 3.206.093 AED |
| 2032-01 | 5.120.400 AED | 22.996 AED | 3.206.093 AED |
| 2032-02 | 5.153.345 AED | 23.058 AED | 3.206.093 AED |
| 2032-03 | 5.186.502 AED | 23.119 AED | 3.206.093 AED |
| 2032-04 | 5.219.872 AED | 23.180 AED | 3.206.093 AED |
| 2032-05 | 5.253.457 AED | 23.242 AED | 3.206.093 AED |
| 2032-06 | 5.287.258 AED | 23.304 AED | 3.206.093 AED |
| 2032-07 | 5.321.276 AED | 23.365 AED | 3.206.093 AED |
| 2032-08 | 5.355.513 AED | 23.427 AED | 3.206.093 AED |
| 2032-09 | 5.389.971 AED | 23.490 AED | 3.206.093 AED |
| 2032-10 | 5.424.650 AED | 23.552 AED | 3.206.093 AED |
| 2032-11 | 5.459.553 AED | 23.614 AED | 3.206.093 AED |
| 2032-12 | 5.494.679 AED | 23.677 AED | 3.206.093 AED |
| 2033-01 | 5.530.032 AED | 23.740 AED | 3.206.093 AED |
| 2033-02 | 5.565.613 AED | 23.803 AED | 3.206.093 AED |
| 2033-03 | 5.601.422 AED | 23.866 AED | 3.206.093 AED |
| 2033-04 | 5.637.462 AED | 23.929 AED | 3.206.093 AED |
| 2033-05 | 5.673.733 AED | 23.993 AED | 3.206.093 AED |
| 2033-06 | 5.710.238 AED | 24.056 AED | 3.206.093 AED |
| 2033-07 | 5.746.978 AED | 24.120 AED | 3.206.093 AED |
| 2033-08 | 5.783.955 AED | 24.184 AED | 3.206.093 AED |
| 2033-09 | 5.821.169 AED | 24.248 AED | 3.206.093 AED |
| 2033-10 | 5.858.622 AED | 24.312 AED | 3.206.093 AED |
| 2033-11 | 5.896.317 AED | 24.376 AED | 3.206.093 AED |
| 2033-12 | 5.934.254 AED | 24.441 AED | 3.206.093 AED |
| 2034-01 | 5.972.435 AED | 24.505 AED | 3.206.093 AED |
| 2034-02 | 6.010.862 AED | 24.570 AED | 3.206.093 AED |
| 2034-03 | 6.049.536 AED | 24.635 AED | 3.206.093 AED |
| 2034-04 | 6.088.459 AED | 24.700 AED | 3.206.093 AED |
| 2034-05 | 6.127.632 AED | 24.766 AED | 3.206.093 AED |
| 2034-06 | 6.167.058 AED | 24.831 AED | 3.206.093 AED |
| 2034-07 | 6.206.737 AED | 24.897 AED | 3.206.093 AED |
| 2034-08 | 6.246.671 AED | 24.963 AED | 3.206.093 AED |
| 2034-09 | 6.286.862 AED | 25.029 AED | 3.206.093 AED |
| 2034-10 | 6.327.312 AED | 25.095 AED | 3.206.093 AED |
| 2034-11 | 6.368.022 AED | 25.161 AED | 3.206.093 AED |
| 2034-12 | 6.408.994 AED | 25.227 AED | 3.206.093 AED |
| 2035-01 | 6.450.230 AED | 25.294 AED | 3.206.093 AED |
| 2035-02 | 6.491.731 AED | 25.361 AED | 3.206.093 AED |
| 2035-03 | 6.533.499 AED | 25.428 AED | 3.206.093 AED |
| 2035-04 | 6.575.536 AED | 25.495 AED | 3.206.093 AED |
| 2035-05 | 6.617.843 AED | 25.562 AED | 3.206.093 AED |
| 2035-06 | 6.660.422 AED | 25.630 AED | 3.206.093 AED |
| 2035-07 | 6.703.276 AED | 25.697 AED | 3.206.093 AED |
| 2035-08 | 6.746.405 AED | 25.765 AED | 3.206.093 AED |
| 2035-09 | 6.789.811 AED | 25.833 AED | 3.206.093 AED |
| 2035-10 | 6.833.497 AED | 25.901 AED | 3.206.093 AED |
| 2035-11 | 6.877.464 AED | 25.969 AED | 3.206.093 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 3.206.093 AED | 0 AED | 641.218 AED |
| 2026 | 3.462.580 AED | 0 AED | 961.827 AED |
| 2027 | 3.739.586 AED | 0 AED | 2.564.874 AED |
| 2028 | 4.038.753 AED | 246.413 AED | 2.885.483 AED |
| 2029 | 4.361.854 AED | 254.447 AED | 3.206.093 AED |
| 2030 | 4.710.802 AED | 262.723 AED | 3.206.093 AED |
| 2031 | 5.087.666 AED | 271.247 AED | 3.206.093 AED |
| 2032 | 5.494.679 AED | 280.024 AED | 3.206.093 AED |
| 2033 | 5.934.254 AED | 289.068 AED | 3.206.093 AED |
| 2034 | 6.408.994 AED | 298.379 AED | 3.206.093 AED |
Additional Acquisition Costs
| DLD fee (4%) | 128,244 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 132,444 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.