Project details:
The Element
Handover Date: 2028-12-30
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: 1,843,600 AED
Sizes:
From sqft: 737 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 147,488.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 11,055 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,843,600 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-14 | Downpayment | 10.0 | 184,360 AED |
| 2025-12-14 | Until Handover | 10.0 | 184,360 AED |
| 2026-11-14 | Until Handover | 10.0 | 184,360 AED |
| 2027-11-14 | Until Handover | 10.0 | 184,360 AED |
| 2028-11-14 | Until Handover | 10.0 | 184,360 AED |
| 2028-12-30 | At Handover | 40.0 | 737,440 AED |
| 2029-05-14 | Until Handover | 10.0 | 184,360 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 368,720 AED |
| 2026 | 184,360 AED |
| 2027 | 184,360 AED |
| 2028 | 921,800 AED |
| 2029 | 184,360 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.843.600 AED | 0 AED | 368.720 AED |
| 2026-01 | 1.855.461 AED | 0 AED | 368.720 AED |
| 2026-02 | 1.867.399 AED | 0 AED | 368.720 AED |
| 2026-03 | 1.879.414 AED | 0 AED | 368.720 AED |
| 2026-04 | 1.891.506 AED | 0 AED | 368.720 AED |
| 2026-05 | 1.903.677 AED | 0 AED | 368.720 AED |
| 2026-06 | 1.915.925 AED | 0 AED | 368.720 AED |
| 2026-07 | 1.928.252 AED | 0 AED | 368.720 AED |
| 2026-08 | 1.940.658 AED | 0 AED | 368.720 AED |
| 2026-09 | 1.953.145 AED | 0 AED | 368.720 AED |
| 2026-10 | 1.965.711 AED | 0 AED | 368.720 AED |
| 2026-11 | 1.978.359 AED | 0 AED | 553.080 AED |
| 2026-12 | 1.991.088 AED | 0 AED | 553.080 AED |
| 2027-01 | 2.003.898 AED | 0 AED | 553.080 AED |
| 2027-02 | 2.016.791 AED | 0 AED | 553.080 AED |
| 2027-03 | 2.029.767 AED | 0 AED | 553.080 AED |
| 2027-04 | 2.042.827 AED | 0 AED | 553.080 AED |
| 2027-05 | 2.055.971 AED | 0 AED | 553.080 AED |
| 2027-06 | 2.069.199 AED | 0 AED | 553.080 AED |
| 2027-07 | 2.082.512 AED | 0 AED | 553.080 AED |
| 2027-08 | 2.095.911 AED | 0 AED | 553.080 AED |
| 2027-09 | 2.109.396 AED | 0 AED | 553.080 AED |
| 2027-10 | 2.122.968 AED | 0 AED | 553.080 AED |
| 2027-11 | 2.136.627 AED | 0 AED | 737.440 AED |
| 2027-12 | 2.150.375 AED | 0 AED | 737.440 AED |
| 2028-01 | 2.164.210 AED | 0 AED | 737.440 AED |
| 2028-02 | 2.178.135 AED | 0 AED | 737.440 AED |
| 2028-03 | 2.192.149 AED | 0 AED | 737.440 AED |
| 2028-04 | 2.206.253 AED | 0 AED | 737.440 AED |
| 2028-05 | 2.220.448 AED | 0 AED | 737.440 AED |
| 2028-06 | 2.234.735 AED | 0 AED | 737.440 AED |
| 2028-07 | 2.249.113 AED | 0 AED | 737.440 AED |
| 2028-08 | 2.263.584 AED | 0 AED | 737.440 AED |
| 2028-09 | 2.278.148 AED | 0 AED | 737.440 AED |
| 2028-10 | 2.292.806 AED | 0 AED | 737.440 AED |
| 2028-11 | 2.307.558 AED | 0 AED | 921.800 AED |
| 2028-12 | 2.322.405 AED | 0 AED | 1.659.240 AED |
| 2029-01 | 2.337.347 AED | 11.738 AED | 1.659.240 AED |
| 2029-02 | 2.352.386 AED | 11.769 AED | 1.659.240 AED |
| 2029-03 | 2.367.521 AED | 11.800 AED | 1.659.240 AED |
| 2029-04 | 2.382.754 AED | 11.832 AED | 1.659.240 AED |
| 2029-05 | 2.398.084 AED | 11.863 AED | 1.843.600 AED |
| 2029-06 | 2.413.514 AED | 11.895 AED | 1.843.600 AED |
| 2029-07 | 2.429.042 AED | 11.926 AED | 1.843.600 AED |
| 2029-08 | 2.444.671 AED | 11.958 AED | 1.843.600 AED |
| 2029-09 | 2.460.400 AED | 11.990 AED | 1.843.600 AED |
| 2029-10 | 2.476.230 AED | 12.021 AED | 1.843.600 AED |
| 2029-11 | 2.492.162 AED | 12.053 AED | 1.843.600 AED |
| 2029-12 | 2.508.197 AED | 12.085 AED | 1.843.600 AED |
| 2030-01 | 2.524.335 AED | 12.117 AED | 1.843.600 AED |
| 2030-02 | 2.540.576 AED | 12.150 AED | 1.843.600 AED |
| 2030-03 | 2.556.923 AED | 12.182 AED | 1.843.600 AED |
| 2030-04 | 2.573.374 AED | 12.214 AED | 1.843.600 AED |
| 2030-05 | 2.589.931 AED | 12.247 AED | 1.843.600 AED |
| 2030-06 | 2.606.595 AED | 12.279 AED | 1.843.600 AED |
| 2030-07 | 2.623.366 AED | 12.312 AED | 1.843.600 AED |
| 2030-08 | 2.640.244 AED | 12.344 AED | 1.843.600 AED |
| 2030-09 | 2.657.232 AED | 12.377 AED | 1.843.600 AED |
| 2030-10 | 2.674.329 AED | 12.410 AED | 1.843.600 AED |
| 2030-11 | 2.691.535 AED | 12.443 AED | 1.843.600 AED |
| 2030-12 | 2.708.853 AED | 12.476 AED | 1.843.600 AED |
| 2031-01 | 2.726.282 AED | 12.509 AED | 1.843.600 AED |
| 2031-02 | 2.743.823 AED | 12.542 AED | 1.843.600 AED |
| 2031-03 | 2.761.476 AED | 12.575 AED | 1.843.600 AED |
| 2031-04 | 2.779.244 AED | 12.608 AED | 1.843.600 AED |
| 2031-05 | 2.797.126 AED | 12.642 AED | 1.843.600 AED |
| 2031-06 | 2.815.122 AED | 12.675 AED | 1.843.600 AED |
| 2031-07 | 2.833.235 AED | 12.709 AED | 1.843.600 AED |
| 2031-08 | 2.851.464 AED | 12.742 AED | 1.843.600 AED |
| 2031-09 | 2.869.810 AED | 12.776 AED | 1.843.600 AED |
| 2031-10 | 2.888.275 AED | 12.810 AED | 1.843.600 AED |
| 2031-11 | 2.906.858 AED | 12.844 AED | 1.843.600 AED |
| 2031-12 | 2.925.561 AED | 12.877 AED | 1.843.600 AED |
| 2032-01 | 2.944.384 AED | 12.912 AED | 1.843.600 AED |
| 2032-02 | 2.963.328 AED | 12.946 AED | 1.843.600 AED |
| 2032-03 | 2.982.395 AED | 12.980 AED | 1.843.600 AED |
| 2032-04 | 3.001.583 AED | 13.014 AED | 1.843.600 AED |
| 2032-05 | 3.020.896 AED | 13.048 AED | 1.843.600 AED |
| 2032-06 | 3.040.332 AED | 13.083 AED | 1.843.600 AED |
| 2032-07 | 3.059.894 AED | 13.117 AED | 1.843.600 AED |
| 2032-08 | 3.079.581 AED | 13.152 AED | 1.843.600 AED |
| 2032-09 | 3.099.395 AED | 13.187 AED | 1.843.600 AED |
| 2032-10 | 3.119.337 AED | 13.222 AED | 1.843.600 AED |
| 2032-11 | 3.139.407 AED | 13.256 AED | 1.843.600 AED |
| 2032-12 | 3.159.606 AED | 13.291 AED | 1.843.600 AED |
| 2033-01 | 3.179.935 AED | 13.327 AED | 1.843.600 AED |
| 2033-02 | 3.200.395 AED | 13.362 AED | 1.843.600 AED |
| 2033-03 | 3.220.986 AED | 13.397 AED | 1.843.600 AED |
| 2033-04 | 3.241.710 AED | 13.432 AED | 1.843.600 AED |
| 2033-05 | 3.262.567 AED | 13.468 AED | 1.843.600 AED |
| 2033-06 | 3.283.559 AED | 13.503 AED | 1.843.600 AED |
| 2033-07 | 3.304.685 AED | 13.539 AED | 1.843.600 AED |
| 2033-08 | 3.325.948 AED | 13.574 AED | 1.843.600 AED |
| 2033-09 | 3.347.347 AED | 13.610 AED | 1.843.600 AED |
| 2033-10 | 3.368.884 AED | 13.646 AED | 1.843.600 AED |
| 2033-11 | 3.390.559 AED | 13.682 AED | 1.843.600 AED |
| 2033-12 | 3.412.374 AED | 13.718 AED | 1.843.600 AED |
| 2034-01 | 3.434.330 AED | 13.754 AED | 1.843.600 AED |
| 2034-02 | 3.456.426 AED | 13.790 AED | 1.843.600 AED |
| 2034-03 | 3.478.665 AED | 13.826 AED | 1.843.600 AED |
| 2034-04 | 3.501.047 AED | 13.863 AED | 1.843.600 AED |
| 2034-05 | 3.523.573 AED | 13.899 AED | 1.843.600 AED |
| 2034-06 | 3.546.244 AED | 13.936 AED | 1.843.600 AED |
| 2034-07 | 3.569.060 AED | 13.972 AED | 1.843.600 AED |
| 2034-08 | 3.592.024 AED | 14.009 AED | 1.843.600 AED |
| 2034-09 | 3.615.135 AED | 14.046 AED | 1.843.600 AED |
| 2034-10 | 3.638.395 AED | 14.083 AED | 1.843.600 AED |
| 2034-11 | 3.661.804 AED | 14.120 AED | 1.843.600 AED |
| 2034-12 | 3.685.364 AED | 14.157 AED | 1.843.600 AED |
| 2035-01 | 3.709.076 AED | 14.194 AED | 1.843.600 AED |
| 2035-02 | 3.732.940 AED | 14.231 AED | 1.843.600 AED |
| 2035-03 | 3.756.958 AED | 14.269 AED | 1.843.600 AED |
| 2035-04 | 3.781.131 AED | 14.306 AED | 1.843.600 AED |
| 2035-05 | 3.805.459 AED | 14.344 AED | 1.843.600 AED |
| 2035-06 | 3.829.943 AED | 14.382 AED | 1.843.600 AED |
| 2035-07 | 3.854.585 AED | 14.419 AED | 1.843.600 AED |
| 2035-08 | 3.879.386 AED | 14.457 AED | 1.843.600 AED |
| 2035-09 | 3.904.346 AED | 14.495 AED | 1.843.600 AED |
| 2035-10 | 3.929.466 AED | 14.533 AED | 1.843.600 AED |
| 2035-11 | 3.954.749 AED | 14.571 AED | 1.843.600 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.843.600 AED | 0 AED | 368.720 AED |
| 2026 | 1.991.088 AED | 0 AED | 553.080 AED |
| 2027 | 2.150.375 AED | 0 AED | 737.440 AED |
| 2028 | 2.322.405 AED | 0 AED | 1.659.240 AED |
| 2029 | 2.508.197 AED | 142.930 AED | 1.843.600 AED |
| 2030 | 2.708.853 AED | 147.551 AED | 1.843.600 AED |
| 2031 | 2.925.561 AED | 152.309 AED | 1.843.600 AED |
| 2032 | 3.159.606 AED | 157.208 AED | 1.843.600 AED |
| 2033 | 3.412.374 AED | 162.258 AED | 1.843.600 AED |
| 2034 | 3.685.364 AED | 167.455 AED | 1.843.600 AED |
Additional Acquisition Costs
| DLD fee (4%) | 73,744 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 77,944 AED |
Price Range:
From price: 3,048,053 AED
Sizes:
From sqft: 1,183 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 243,844.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 17,745 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 3,048,053 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-14 | Downpayment | 10.0 | 304,805 AED |
| 2025-12-14 | Until Handover | 10.0 | 304,805 AED |
| 2026-11-14 | Until Handover | 10.0 | 304,805 AED |
| 2027-11-14 | Until Handover | 10.0 | 304,805 AED |
| 2028-11-14 | Until Handover | 10.0 | 304,805 AED |
| 2028-12-30 | At Handover | 40.0 | 1,219,221 AED |
| 2029-05-14 | Until Handover | 10.0 | 304,805 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 609,611 AED |
| 2026 | 304,805 AED |
| 2027 | 304,805 AED |
| 2028 | 1,524,027 AED |
| 2029 | 304,805 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 3.048.053 AED | 0 AED | 609.610 AED |
| 2026-01 | 3.067.664 AED | 0 AED | 609.610 AED |
| 2026-02 | 3.087.401 AED | 0 AED | 609.610 AED |
| 2026-03 | 3.107.266 AED | 0 AED | 609.610 AED |
| 2026-04 | 3.127.258 AED | 0 AED | 609.610 AED |
| 2026-05 | 3.147.379 AED | 0 AED | 609.610 AED |
| 2026-06 | 3.167.629 AED | 0 AED | 609.610 AED |
| 2026-07 | 3.188.010 AED | 0 AED | 609.610 AED |
| 2026-08 | 3.208.521 AED | 0 AED | 609.610 AED |
| 2026-09 | 3.229.165 AED | 0 AED | 609.610 AED |
| 2026-10 | 3.249.942 AED | 0 AED | 609.610 AED |
| 2026-11 | 3.270.852 AED | 0 AED | 914.415 AED |
| 2026-12 | 3.291.897 AED | 0 AED | 914.415 AED |
| 2027-01 | 3.313.077 AED | 0 AED | 914.415 AED |
| 2027-02 | 3.334.393 AED | 0 AED | 914.415 AED |
| 2027-03 | 3.355.847 AED | 0 AED | 914.415 AED |
| 2027-04 | 3.377.439 AED | 0 AED | 914.415 AED |
| 2027-05 | 3.399.169 AED | 0 AED | 914.415 AED |
| 2027-06 | 3.421.039 AED | 0 AED | 914.415 AED |
| 2027-07 | 3.443.051 AED | 0 AED | 914.415 AED |
| 2027-08 | 3.465.203 AED | 0 AED | 914.415 AED |
| 2027-09 | 3.487.498 AED | 0 AED | 914.415 AED |
| 2027-10 | 3.509.937 AED | 0 AED | 914.415 AED |
| 2027-11 | 3.532.520 AED | 0 AED | 1.219.221 AED |
| 2027-12 | 3.555.249 AED | 0 AED | 1.219.221 AED |
| 2028-01 | 3.578.123 AED | 0 AED | 1.219.221 AED |
| 2028-02 | 3.601.145 AED | 0 AED | 1.219.221 AED |
| 2028-03 | 3.624.315 AED | 0 AED | 1.219.221 AED |
| 2028-04 | 3.647.634 AED | 0 AED | 1.219.221 AED |
| 2028-05 | 3.671.103 AED | 0 AED | 1.219.221 AED |
| 2028-06 | 3.694.723 AED | 0 AED | 1.219.221 AED |
| 2028-07 | 3.718.495 AED | 0 AED | 1.219.221 AED |
| 2028-08 | 3.742.420 AED | 0 AED | 1.219.221 AED |
| 2028-09 | 3.766.498 AED | 0 AED | 1.219.221 AED |
| 2028-10 | 3.790.732 AED | 0 AED | 1.219.221 AED |
| 2028-11 | 3.815.122 AED | 0 AED | 1.524.026 AED |
| 2028-12 | 3.839.668 AED | 0 AED | 2.743.247 AED |
| 2029-01 | 3.864.373 AED | 19.451 AED | 2.743.247 AED |
| 2029-02 | 3.889.236 AED | 19.502 AED | 2.743.247 AED |
| 2029-03 | 3.914.260 AED | 19.554 AED | 2.743.247 AED |
| 2029-04 | 3.939.444 AED | 19.606 AED | 2.743.247 AED |
| 2029-05 | 3.964.791 AED | 19.658 AED | 3.048.053 AED |
| 2029-06 | 3.990.301 AED | 19.710 AED | 3.048.053 AED |
| 2029-07 | 4.015.974 AED | 19.762 AED | 3.048.053 AED |
| 2029-08 | 4.041.813 AED | 19.815 AED | 3.048.053 AED |
| 2029-09 | 4.067.818 AED | 19.867 AED | 3.048.053 AED |
| 2029-10 | 4.093.991 AED | 19.920 AED | 3.048.053 AED |
| 2029-11 | 4.120.332 AED | 19.973 AED | 3.048.053 AED |
| 2029-12 | 4.146.842 AED | 20.026 AED | 3.048.053 AED |
| 2030-01 | 4.173.523 AED | 20.079 AED | 3.048.053 AED |
| 2030-02 | 4.200.375 AED | 20.132 AED | 3.048.053 AED |
| 2030-03 | 4.227.401 AED | 20.185 AED | 3.048.053 AED |
| 2030-04 | 4.254.600 AED | 20.238 AED | 3.048.053 AED |
| 2030-05 | 4.281.974 AED | 20.292 AED | 3.048.053 AED |
| 2030-06 | 4.309.525 AED | 20.346 AED | 3.048.053 AED |
| 2030-07 | 4.337.252 AED | 20.400 AED | 3.048.053 AED |
| 2030-08 | 4.365.158 AED | 20.454 AED | 3.048.053 AED |
| 2030-09 | 4.393.244 AED | 20.508 AED | 3.048.053 AED |
| 2030-10 | 4.421.510 AED | 20.562 AED | 3.048.053 AED |
| 2030-11 | 4.449.958 AED | 20.616 AED | 3.048.053 AED |
| 2030-12 | 4.478.589 AED | 20.671 AED | 3.048.053 AED |
| 2031-01 | 4.507.405 AED | 20.725 AED | 3.048.053 AED |
| 2031-02 | 4.536.406 AED | 20.780 AED | 3.048.053 AED |
| 2031-03 | 4.565.593 AED | 20.835 AED | 3.048.053 AED |
| 2031-04 | 4.594.968 AED | 20.890 AED | 3.048.053 AED |
| 2031-05 | 4.624.532 AED | 20.945 AED | 3.048.053 AED |
| 2031-06 | 4.654.287 AED | 21.000 AED | 3.048.053 AED |
| 2031-07 | 4.684.232 AED | 21.056 AED | 3.048.053 AED |
| 2031-08 | 4.714.371 AED | 21.112 AED | 3.048.053 AED |
| 2031-09 | 4.744.703 AED | 21.167 AED | 3.048.053 AED |
| 2031-10 | 4.775.231 AED | 21.223 AED | 3.048.053 AED |
| 2031-11 | 4.805.955 AED | 21.279 AED | 3.048.053 AED |
| 2031-12 | 4.836.877 AED | 21.335 AED | 3.048.053 AED |
| 2032-01 | 4.867.997 AED | 21.391 AED | 3.048.053 AED |
| 2032-02 | 4.899.318 AED | 21.448 AED | 3.048.053 AED |
| 2032-03 | 4.930.840 AED | 21.504 AED | 3.048.053 AED |
| 2032-04 | 4.962.566 AED | 21.561 AED | 3.048.053 AED |
| 2032-05 | 4.994.495 AED | 21.618 AED | 3.048.053 AED |
| 2032-06 | 5.026.630 AED | 21.675 AED | 3.048.053 AED |
| 2032-07 | 5.058.971 AED | 21.732 AED | 3.048.053 AED |
| 2032-08 | 5.091.521 AED | 21.789 AED | 3.048.053 AED |
| 2032-09 | 5.124.280 AED | 21.847 AED | 3.048.053 AED |
| 2032-10 | 5.157.249 AED | 21.904 AED | 3.048.053 AED |
| 2032-11 | 5.190.431 AED | 21.962 AED | 3.048.053 AED |
| 2032-12 | 5.223.827 AED | 22.020 AED | 3.048.053 AED |
| 2033-01 | 5.257.437 AED | 22.078 AED | 3.048.053 AED |
| 2033-02 | 5.291.263 AED | 22.136 AED | 3.048.053 AED |
| 2033-03 | 5.325.308 AED | 22.194 AED | 3.048.053 AED |
| 2033-04 | 5.359.571 AED | 22.252 AED | 3.048.053 AED |
| 2033-05 | 5.394.054 AED | 22.311 AED | 3.048.053 AED |
| 2033-06 | 5.428.760 AED | 22.370 AED | 3.048.053 AED |
| 2033-07 | 5.463.689 AED | 22.428 AED | 3.048.053 AED |
| 2033-08 | 5.498.842 AED | 22.487 AED | 3.048.053 AED |
| 2033-09 | 5.534.222 AED | 22.546 AED | 3.048.053 AED |
| 2033-10 | 5.569.829 AED | 22.606 AED | 3.048.053 AED |
| 2033-11 | 5.605.666 AED | 22.665 AED | 3.048.053 AED |
| 2033-12 | 5.641.733 AED | 22.725 AED | 3.048.053 AED |
| 2034-01 | 5.678.032 AED | 22.784 AED | 3.048.053 AED |
| 2034-02 | 5.714.565 AED | 22.844 AED | 3.048.053 AED |
| 2034-03 | 5.751.332 AED | 22.904 AED | 3.048.053 AED |
| 2034-04 | 5.788.337 AED | 22.964 AED | 3.048.053 AED |
| 2034-05 | 5.825.579 AED | 23.025 AED | 3.048.053 AED |
| 2034-06 | 5.863.061 AED | 23.085 AED | 3.048.053 AED |
| 2034-07 | 5.900.784 AED | 23.146 AED | 3.048.053 AED |
| 2034-08 | 5.938.750 AED | 23.206 AED | 3.048.053 AED |
| 2034-09 | 5.976.960 AED | 23.267 AED | 3.048.053 AED |
| 2034-10 | 6.015.416 AED | 23.328 AED | 3.048.053 AED |
| 2034-11 | 6.054.119 AED | 23.389 AED | 3.048.053 AED |
| 2034-12 | 6.093.072 AED | 23.451 AED | 3.048.053 AED |
| 2035-01 | 6.132.275 AED | 23.512 AED | 3.048.053 AED |
| 2035-02 | 6.171.730 AED | 23.574 AED | 3.048.053 AED |
| 2035-03 | 6.211.439 AED | 23.636 AED | 3.048.053 AED |
| 2035-04 | 6.251.403 AED | 23.698 AED | 3.048.053 AED |
| 2035-05 | 6.291.625 AED | 23.760 AED | 3.048.053 AED |
| 2035-06 | 6.332.106 AED | 23.822 AED | 3.048.053 AED |
| 2035-07 | 6.372.847 AED | 23.884 AED | 3.048.053 AED |
| 2035-08 | 6.413.850 AED | 23.947 AED | 3.048.053 AED |
| 2035-09 | 6.455.117 AED | 24.010 AED | 3.048.053 AED |
| 2035-10 | 6.496.649 AED | 24.072 AED | 3.048.053 AED |
| 2035-11 | 6.538.449 AED | 24.135 AED | 3.048.053 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 3.048.053 AED | 0 AED | 609.610 AED |
| 2026 | 3.291.897 AED | 0 AED | 914.415 AED |
| 2027 | 3.555.249 AED | 0 AED | 1.219.221 AED |
| 2028 | 3.839.668 AED | 0 AED | 2.743.247 AED |
| 2029 | 4.146.842 AED | 236.844 AED | 3.048.053 AED |
| 2030 | 4.478.589 AED | 244.483 AED | 3.048.053 AED |
| 2031 | 4.836.877 AED | 252.347 AED | 3.048.053 AED |
| 2032 | 5.223.827 AED | 260.451 AED | 3.048.053 AED |
| 2033 | 5.641.733 AED | 268.798 AED | 3.048.053 AED |
| 2034 | 6.093.072 AED | 277.393 AED | 3.048.053 AED |
Additional Acquisition Costs
| DLD fee (4%) | 121,922 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 126,122 AED |
Price Range:
From price: 4,732,103 AED
Sizes:
From sqft: 1,874 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 378,568.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 28,110 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 4,732,103 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-14 | Downpayment | 10.0 | 473,210 AED |
| 2025-12-14 | Until Handover | 10.0 | 473,210 AED |
| 2026-11-14 | Until Handover | 10.0 | 473,210 AED |
| 2027-11-14 | Until Handover | 10.0 | 473,210 AED |
| 2028-11-14 | Until Handover | 10.0 | 473,210 AED |
| 2028-12-30 | At Handover | 40.0 | 1,892,841 AED |
| 2029-05-14 | Until Handover | 10.0 | 473,210 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 946,421 AED |
| 2026 | 473,210 AED |
| 2027 | 473,210 AED |
| 2028 | 2,366,052 AED |
| 2029 | 473,210 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 4.732.103 AED | 0 AED | 946.420 AED |
| 2026-01 | 4.762.549 AED | 0 AED | 946.420 AED |
| 2026-02 | 4.793.191 AED | 0 AED | 946.420 AED |
| 2026-03 | 4.824.031 AED | 0 AED | 946.420 AED |
| 2026-04 | 4.855.069 AED | 0 AED | 946.420 AED |
| 2026-05 | 4.886.307 AED | 0 AED | 946.420 AED |
| 2026-06 | 4.917.745 AED | 0 AED | 946.420 AED |
| 2026-07 | 4.949.386 AED | 0 AED | 946.420 AED |
| 2026-08 | 4.981.231 AED | 0 AED | 946.420 AED |
| 2026-09 | 5.013.280 AED | 0 AED | 946.420 AED |
| 2026-10 | 5.045.536 AED | 0 AED | 946.420 AED |
| 2026-11 | 5.077.999 AED | 0 AED | 1.419.630 AED |
| 2026-12 | 5.110.671 AED | 0 AED | 1.419.630 AED |
| 2027-01 | 5.143.553 AED | 0 AED | 1.419.630 AED |
| 2027-02 | 5.176.647 AED | 0 AED | 1.419.630 AED |
| 2027-03 | 5.209.953 AED | 0 AED | 1.419.630 AED |
| 2027-04 | 5.243.474 AED | 0 AED | 1.419.630 AED |
| 2027-05 | 5.277.211 AED | 0 AED | 1.419.630 AED |
| 2027-06 | 5.311.165 AED | 0 AED | 1.419.630 AED |
| 2027-07 | 5.345.337 AED | 0 AED | 1.419.630 AED |
| 2027-08 | 5.379.729 AED | 0 AED | 1.419.630 AED |
| 2027-09 | 5.414.342 AED | 0 AED | 1.419.630 AED |
| 2027-10 | 5.449.178 AED | 0 AED | 1.419.630 AED |
| 2027-11 | 5.484.239 AED | 0 AED | 1.892.841 AED |
| 2027-12 | 5.519.524 AED | 0 AED | 1.892.841 AED |
| 2028-01 | 5.555.037 AED | 0 AED | 1.892.841 AED |
| 2028-02 | 5.590.779 AED | 0 AED | 1.892.841 AED |
| 2028-03 | 5.626.750 AED | 0 AED | 1.892.841 AED |
| 2028-04 | 5.662.952 AED | 0 AED | 1.892.841 AED |
| 2028-05 | 5.699.388 AED | 0 AED | 1.892.841 AED |
| 2028-06 | 5.736.058 AED | 0 AED | 1.892.841 AED |
| 2028-07 | 5.772.964 AED | 0 AED | 1.892.841 AED |
| 2028-08 | 5.810.107 AED | 0 AED | 1.892.841 AED |
| 2028-09 | 5.847.490 AED | 0 AED | 1.892.841 AED |
| 2028-10 | 5.885.113 AED | 0 AED | 1.892.841 AED |
| 2028-11 | 5.922.978 AED | 0 AED | 2.366.051 AED |
| 2028-12 | 5.961.086 AED | 0 AED | 4.258.892 AED |
| 2029-01 | 5.999.440 AED | 30.151 AED | 4.258.892 AED |
| 2029-02 | 6.038.041 AED | 30.231 AED | 4.258.892 AED |
| 2029-03 | 6.076.890 AED | 30.311 AED | 4.258.892 AED |
| 2029-04 | 6.115.989 AED | 30.392 AED | 4.258.892 AED |
| 2029-05 | 6.155.339 AED | 30.472 AED | 4.732.103 AED |
| 2029-06 | 6.194.943 AED | 30.553 AED | 4.732.103 AED |
| 2029-07 | 6.234.801 AED | 30.635 AED | 4.732.103 AED |
| 2029-08 | 6.274.916 AED | 30.716 AED | 4.732.103 AED |
| 2029-09 | 6.315.289 AED | 30.797 AED | 4.732.103 AED |
| 2029-10 | 6.355.922 AED | 30.879 AED | 4.732.103 AED |
| 2029-11 | 6.396.816 AED | 30.961 AED | 4.732.103 AED |
| 2029-12 | 6.437.973 AED | 31.043 AED | 4.732.103 AED |
| 2030-01 | 6.479.396 AED | 31.126 AED | 4.732.103 AED |
| 2030-02 | 6.521.084 AED | 31.208 AED | 4.732.103 AED |
| 2030-03 | 6.563.041 AED | 31.291 AED | 4.732.103 AED |
| 2030-04 | 6.605.268 AED | 31.374 AED | 4.732.103 AED |
| 2030-05 | 6.647.766 AED | 31.457 AED | 4.732.103 AED |
| 2030-06 | 6.690.538 AED | 31.540 AED | 4.732.103 AED |
| 2030-07 | 6.733.585 AED | 31.624 AED | 4.732.103 AED |
| 2030-08 | 6.776.909 AED | 31.708 AED | 4.732.103 AED |
| 2030-09 | 6.820.512 AED | 31.792 AED | 4.732.103 AED |
| 2030-10 | 6.864.396 AED | 31.876 AED | 4.732.103 AED |
| 2030-11 | 6.908.561 AED | 31.960 AED | 4.732.103 AED |
| 2030-12 | 6.953.011 AED | 32.045 AED | 4.732.103 AED |
| 2031-01 | 6.997.747 AED | 32.130 AED | 4.732.103 AED |
| 2031-02 | 7.042.771 AED | 32.215 AED | 4.732.103 AED |
| 2031-03 | 7.088.084 AED | 32.300 AED | 4.732.103 AED |
| 2031-04 | 7.133.689 AED | 32.385 AED | 4.732.103 AED |
| 2031-05 | 7.179.588 AED | 32.471 AED | 4.732.103 AED |
| 2031-06 | 7.225.781 AED | 32.557 AED | 4.732.103 AED |
| 2031-07 | 7.272.272 AED | 32.643 AED | 4.732.103 AED |
| 2031-08 | 7.319.062 AED | 32.729 AED | 4.732.103 AED |
| 2031-09 | 7.366.153 AED | 32.816 AED | 4.732.103 AED |
| 2031-10 | 7.413.547 AED | 32.902 AED | 4.732.103 AED |
| 2031-11 | 7.461.246 AED | 32.989 AED | 4.732.103 AED |
| 2031-12 | 7.509.252 AED | 33.076 AED | 4.732.103 AED |
| 2032-01 | 7.557.567 AED | 33.164 AED | 4.732.103 AED |
| 2032-02 | 7.606.193 AED | 33.251 AED | 4.732.103 AED |
| 2032-03 | 7.655.131 AED | 33.339 AED | 4.732.103 AED |
| 2032-04 | 7.704.384 AED | 33.427 AED | 4.732.103 AED |
| 2032-05 | 7.753.955 AED | 33.515 AED | 4.732.103 AED |
| 2032-06 | 7.803.844 AED | 33.604 AED | 4.732.103 AED |
| 2032-07 | 7.854.054 AED | 33.692 AED | 4.732.103 AED |
| 2032-08 | 7.904.587 AED | 33.781 AED | 4.732.103 AED |
| 2032-09 | 7.955.446 AED | 33.870 AED | 4.732.103 AED |
| 2032-10 | 8.006.631 AED | 33.960 AED | 4.732.103 AED |
| 2032-11 | 8.058.146 AED | 34.049 AED | 4.732.103 AED |
| 2032-12 | 8.109.992 AED | 34.139 AED | 4.732.103 AED |
| 2033-01 | 8.162.172 AED | 34.229 AED | 4.732.103 AED |
| 2033-02 | 8.214.688 AED | 34.319 AED | 4.732.103 AED |
| 2033-03 | 8.267.542 AED | 34.410 AED | 4.732.103 AED |
| 2033-04 | 8.320.735 AED | 34.500 AED | 4.732.103 AED |
| 2033-05 | 8.374.271 AED | 34.591 AED | 4.732.103 AED |
| 2033-06 | 8.428.151 AED | 34.682 AED | 4.732.103 AED |
| 2033-07 | 8.482.378 AED | 34.774 AED | 4.732.103 AED |
| 2033-08 | 8.536.954 AED | 34.865 AED | 4.732.103 AED |
| 2033-09 | 8.591.881 AED | 34.957 AED | 4.732.103 AED |
| 2033-10 | 8.647.162 AED | 35.049 AED | 4.732.103 AED |
| 2033-11 | 8.702.798 AED | 35.141 AED | 4.732.103 AED |
| 2033-12 | 8.758.792 AED | 35.233 AED | 4.732.103 AED |
| 2034-01 | 8.815.146 AED | 35.326 AED | 4.732.103 AED |
| 2034-02 | 8.871.863 AED | 35.419 AED | 4.732.103 AED |
| 2034-03 | 8.928.945 AED | 35.512 AED | 4.732.103 AED |
| 2034-04 | 8.986.394 AED | 35.606 AED | 4.732.103 AED |
| 2034-05 | 9.044.213 AED | 35.699 AED | 4.732.103 AED |
| 2034-06 | 9.102.404 AED | 35.793 AED | 4.732.103 AED |
| 2034-07 | 9.160.969 AED | 35.887 AED | 4.732.103 AED |
| 2034-08 | 9.219.911 AED | 35.981 AED | 4.732.103 AED |
| 2034-09 | 9.279.232 AED | 36.076 AED | 4.732.103 AED |
| 2034-10 | 9.338.935 AED | 36.171 AED | 4.732.103 AED |
| 2034-11 | 9.399.022 AED | 36.266 AED | 4.732.103 AED |
| 2034-12 | 9.459.495 AED | 36.361 AED | 4.732.103 AED |
| 2035-01 | 9.520.358 AED | 36.456 AED | 4.732.103 AED |
| 2035-02 | 9.581.612 AED | 36.552 AED | 4.732.103 AED |
| 2035-03 | 9.643.261 AED | 36.648 AED | 4.732.103 AED |
| 2035-04 | 9.705.306 AED | 36.744 AED | 4.732.103 AED |
| 2035-05 | 9.767.750 AED | 36.840 AED | 4.732.103 AED |
| 2035-06 | 9.830.596 AED | 36.937 AED | 4.732.103 AED |
| 2035-07 | 9.893.846 AED | 37.034 AED | 4.732.103 AED |
| 2035-08 | 9.957.504 AED | 37.131 AED | 4.732.103 AED |
| 2035-09 | 10.021.570 AED | 37.228 AED | 4.732.103 AED |
| 2035-10 | 10.086.050 AED | 37.326 AED | 4.732.103 AED |
| 2035-11 | 10.150.943 AED | 37.424 AED | 4.732.103 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 4.732.103 AED | 0 AED | 946.420 AED |
| 2026 | 5.110.671 AED | 0 AED | 1.419.630 AED |
| 2027 | 5.519.524 AED | 0 AED | 1.892.841 AED |
| 2028 | 5.961.086 AED | 0 AED | 4.258.892 AED |
| 2029 | 6.437.973 AED | 367.141 AED | 4.732.103 AED |
| 2030 | 6.953.011 AED | 379.001 AED | 4.732.103 AED |
| 2031 | 7.509.252 AED | 391.213 AED | 4.732.103 AED |
| 2032 | 8.109.992 AED | 403.791 AED | 4.732.103 AED |
| 2033 | 8.758.792 AED | 416.750 AED | 4.732.103 AED |
| 2034 | 9.459.495 AED | 430.097 AED | 4.732.103 AED |
Additional Acquisition Costs
| DLD fee (4%) | 189,284 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 193,484 AED |
Price Range:
From price: 6,423,617 AED
Sizes:
From sqft: 2,442 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 513,889.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 36,630 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 6,423,617 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-14 | Downpayment | 10.0 | 642,362 AED |
| 2025-12-14 | Until Handover | 10.0 | 642,362 AED |
| 2026-11-14 | Until Handover | 10.0 | 642,362 AED |
| 2027-11-14 | Until Handover | 10.0 | 642,362 AED |
| 2028-11-14 | Until Handover | 10.0 | 642,362 AED |
| 2028-12-30 | At Handover | 40.0 | 2,569,447 AED |
| 2029-05-14 | Until Handover | 10.0 | 642,362 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 1,284,723 AED |
| 2026 | 642,362 AED |
| 2027 | 642,362 AED |
| 2028 | 3,211,809 AED |
| 2029 | 642,362 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 6.423.617 AED | 0 AED | 1.284.723 AED |
| 2026-01 | 6.464.946 AED | 0 AED | 1.284.723 AED |
| 2026-02 | 6.506.542 AED | 0 AED | 1.284.723 AED |
| 2026-03 | 6.548.405 AED | 0 AED | 1.284.723 AED |
| 2026-04 | 6.590.538 AED | 0 AED | 1.284.723 AED |
| 2026-05 | 6.632.942 AED | 0 AED | 1.284.723 AED |
| 2026-06 | 6.675.618 AED | 0 AED | 1.284.723 AED |
| 2026-07 | 6.718.569 AED | 0 AED | 1.284.723 AED |
| 2026-08 | 6.761.797 AED | 0 AED | 1.284.723 AED |
| 2026-09 | 6.805.302 AED | 0 AED | 1.284.723 AED |
| 2026-10 | 6.849.088 AED | 0 AED | 1.284.723 AED |
| 2026-11 | 6.893.155 AED | 0 AED | 1.927.085 AED |
| 2026-12 | 6.937.506 AED | 0 AED | 1.927.085 AED |
| 2027-01 | 6.982.142 AED | 0 AED | 1.927.085 AED |
| 2027-02 | 7.027.065 AED | 0 AED | 1.927.085 AED |
| 2027-03 | 7.072.278 AED | 0 AED | 1.927.085 AED |
| 2027-04 | 7.117.781 AED | 0 AED | 1.927.085 AED |
| 2027-05 | 7.163.577 AED | 0 AED | 1.927.085 AED |
| 2027-06 | 7.209.668 AED | 0 AED | 1.927.085 AED |
| 2027-07 | 7.256.055 AED | 0 AED | 1.927.085 AED |
| 2027-08 | 7.302.740 AED | 0 AED | 1.927.085 AED |
| 2027-09 | 7.349.727 AED | 0 AED | 1.927.085 AED |
| 2027-10 | 7.397.015 AED | 0 AED | 1.927.085 AED |
| 2027-11 | 7.444.608 AED | 0 AED | 2.569.446 AED |
| 2027-12 | 7.492.506 AED | 0 AED | 2.569.446 AED |
| 2028-01 | 7.540.713 AED | 0 AED | 2.569.446 AED |
| 2028-02 | 7.589.231 AED | 0 AED | 2.569.446 AED |
| 2028-03 | 7.638.060 AED | 0 AED | 2.569.446 AED |
| 2028-04 | 7.687.203 AED | 0 AED | 2.569.446 AED |
| 2028-05 | 7.736.663 AED | 0 AED | 2.569.446 AED |
| 2028-06 | 7.786.441 AED | 0 AED | 2.569.446 AED |
| 2028-07 | 7.836.539 AED | 0 AED | 2.569.446 AED |
| 2028-08 | 7.886.960 AED | 0 AED | 2.569.446 AED |
| 2028-09 | 7.937.705 AED | 0 AED | 2.569.446 AED |
| 2028-10 | 7.988.776 AED | 0 AED | 2.569.446 AED |
| 2028-11 | 8.040.176 AED | 0 AED | 3.211.808 AED |
| 2028-12 | 8.091.907 AED | 0 AED | 5.781.255 AED |
| 2029-01 | 8.143.970 AED | 41.056 AED | 5.781.255 AED |
| 2029-02 | 8.196.369 AED | 41.165 AED | 5.781.255 AED |
| 2029-03 | 8.249.105 AED | 41.274 AED | 5.781.255 AED |
| 2029-04 | 8.302.180 AED | 41.383 AED | 5.781.255 AED |
| 2029-05 | 8.355.596 AED | 41.493 AED | 6.423.617 AED |
| 2029-06 | 8.409.356 AED | 41.602 AED | 6.423.617 AED |
| 2029-07 | 8.463.462 AED | 41.713 AED | 6.423.617 AED |
| 2029-08 | 8.517.917 AED | 41.823 AED | 6.423.617 AED |
| 2029-09 | 8.572.721 AED | 41.934 AED | 6.423.617 AED |
| 2029-10 | 8.627.878 AED | 42.045 AED | 6.423.617 AED |
| 2029-11 | 8.683.390 AED | 42.156 AED | 6.423.617 AED |
| 2029-12 | 8.739.260 AED | 42.267 AED | 6.423.617 AED |
| 2030-01 | 8.795.488 AED | 42.379 AED | 6.423.617 AED |
| 2030-02 | 8.852.079 AED | 42.491 AED | 6.423.617 AED |
| 2030-03 | 8.909.033 AED | 42.603 AED | 6.423.617 AED |
| 2030-04 | 8.966.354 AED | 42.716 AED | 6.423.617 AED |
| 2030-05 | 9.024.044 AED | 42.829 AED | 6.423.617 AED |
| 2030-06 | 9.082.105 AED | 42.942 AED | 6.423.617 AED |
| 2030-07 | 9.140.539 AED | 43.056 AED | 6.423.617 AED |
| 2030-08 | 9.199.350 AED | 43.169 AED | 6.423.617 AED |
| 2030-09 | 9.258.539 AED | 43.283 AED | 6.423.617 AED |
| 2030-10 | 9.318.109 AED | 43.398 AED | 6.423.617 AED |
| 2030-11 | 9.378.062 AED | 43.512 AED | 6.423.617 AED |
| 2030-12 | 9.438.400 AED | 43.627 AED | 6.423.617 AED |
| 2031-01 | 9.499.127 AED | 43.742 AED | 6.423.617 AED |
| 2031-02 | 9.560.245 AED | 43.857 AED | 6.423.617 AED |
| 2031-03 | 9.621.756 AED | 43.973 AED | 6.423.617 AED |
| 2031-04 | 9.683.663 AED | 44.089 AED | 6.423.617 AED |
| 2031-05 | 9.745.967 AED | 44.205 AED | 6.423.617 AED |
| 2031-06 | 9.808.673 AED | 44.322 AED | 6.423.617 AED |
| 2031-07 | 9.871.783 AED | 44.439 AED | 6.423.617 AED |
| 2031-08 | 9.935.298 AED | 44.556 AED | 6.423.617 AED |
| 2031-09 | 9.999.222 AED | 44.673 AED | 6.423.617 AED |
| 2031-10 | 10.063.557 AED | 44.791 AED | 6.423.617 AED |
| 2031-11 | 10.128.307 AED | 44.909 AED | 6.423.617 AED |
| 2031-12 | 10.193.472 AED | 45.027 AED | 6.423.617 AED |
| 2032-01 | 10.259.057 AED | 45.146 AED | 6.423.617 AED |
| 2032-02 | 10.325.065 AED | 45.265 AED | 6.423.617 AED |
| 2032-03 | 10.391.496 AED | 45.384 AED | 6.423.617 AED |
| 2032-04 | 10.458.356 AED | 45.503 AED | 6.423.617 AED |
| 2032-05 | 10.525.645 AED | 45.623 AED | 6.423.617 AED |
| 2032-06 | 10.593.367 AED | 45.743 AED | 6.423.617 AED |
| 2032-07 | 10.661.525 AED | 45.864 AED | 6.423.617 AED |
| 2032-08 | 10.730.122 AED | 45.984 AED | 6.423.617 AED |
| 2032-09 | 10.799.160 AED | 46.105 AED | 6.423.617 AED |
| 2032-10 | 10.868.642 AED | 46.226 AED | 6.423.617 AED |
| 2032-11 | 10.938.571 AED | 46.348 AED | 6.423.617 AED |
| 2032-12 | 11.008.950 AED | 46.470 AED | 6.423.617 AED |
| 2033-01 | 11.079.782 AED | 46.592 AED | 6.423.617 AED |
| 2033-02 | 11.151.070 AED | 46.714 AED | 6.423.617 AED |
| 2033-03 | 11.222.816 AED | 46.837 AED | 6.423.617 AED |
| 2033-04 | 11.295.024 AED | 46.960 AED | 6.423.617 AED |
| 2033-05 | 11.367.697 AED | 47.083 AED | 6.423.617 AED |
| 2033-06 | 11.440.837 AED | 47.207 AED | 6.423.617 AED |
| 2033-07 | 11.514.447 AED | 47.331 AED | 6.423.617 AED |
| 2033-08 | 11.588.532 AED | 47.455 AED | 6.423.617 AED |
| 2033-09 | 11.663.093 AED | 47.580 AED | 6.423.617 AED |
| 2033-10 | 11.738.133 AED | 47.705 AED | 6.423.617 AED |
| 2033-11 | 11.813.657 AED | 47.830 AED | 6.423.617 AED |
| 2033-12 | 11.889.666 AED | 47.955 AED | 6.423.617 AED |
| 2034-01 | 11.966.165 AED | 48.081 AED | 6.423.617 AED |
| 2034-02 | 12.043.155 AED | 48.207 AED | 6.423.617 AED |
| 2034-03 | 12.120.641 AED | 48.334 AED | 6.423.617 AED |
| 2034-04 | 12.198.626 AED | 48.460 AED | 6.423.617 AED |
| 2034-05 | 12.277.112 AED | 48.588 AED | 6.423.617 AED |
| 2034-06 | 12.356.104 AED | 48.715 AED | 6.423.617 AED |
| 2034-07 | 12.435.603 AED | 48.843 AED | 6.423.617 AED |
| 2034-08 | 12.515.614 AED | 48.971 AED | 6.423.617 AED |
| 2034-09 | 12.596.140 AED | 49.099 AED | 6.423.617 AED |
| 2034-10 | 12.677.184 AED | 49.227 AED | 6.423.617 AED |
| 2034-11 | 12.758.749 AED | 49.356 AED | 6.423.617 AED |
| 2034-12 | 12.840.840 AED | 49.486 AED | 6.423.617 AED |
| 2035-01 | 12.923.458 AED | 49.615 AED | 6.423.617 AED |
| 2035-02 | 13.006.608 AED | 49.745 AED | 6.423.617 AED |
| 2035-03 | 13.090.293 AED | 49.875 AED | 6.423.617 AED |
| 2035-04 | 13.174.516 AED | 50.006 AED | 6.423.617 AED |
| 2035-05 | 13.259.281 AED | 50.137 AED | 6.423.617 AED |
| 2035-06 | 13.344.592 AED | 50.268 AED | 6.423.617 AED |
| 2035-07 | 13.430.451 AED | 50.399 AED | 6.423.617 AED |
| 2035-08 | 13.516.863 AED | 50.531 AED | 6.423.617 AED |
| 2035-09 | 13.603.831 AED | 50.663 AED | 6.423.617 AED |
| 2035-10 | 13.691.359 AED | 50.796 AED | 6.423.617 AED |
| 2035-11 | 13.779.449 AED | 50.929 AED | 6.423.617 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 6.423.617 AED | 0 AED | 1.284.723 AED |
| 2026 | 6.937.506 AED | 0 AED | 1.927.085 AED |
| 2027 | 7.492.506 AED | 0 AED | 2.569.446 AED |
| 2028 | 8.091.907 AED | 0 AED | 5.781.255 AED |
| 2029 | 8.739.260 AED | 499.911 AED | 6.423.617 AED |
| 2030 | 9.438.400 AED | 516.005 AED | 6.423.617 AED |
| 2031 | 10.193.472 AED | 532.583 AED | 6.423.617 AED |
| 2032 | 11.008.950 AED | 549.661 AED | 6.423.617 AED |
| 2033 | 11.889.666 AED | 567.249 AED | 6.423.617 AED |
| 2034 | 12.840.840 AED | 585.367 AED | 6.423.617 AED |
Additional Acquisition Costs
| DLD fee (4%) | 256,945 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 261,145 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.