Sobha One
Handover Date: 2026-12-31
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: 1,858,515 AED
Sizes:
From sqft: 808 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 148,681.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 12,120 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,858,515 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 185,852 AED |
| 2025-12-15 | Until Handover | 10.0 | 185,852 AED |
| 2026-11-15 | Until Handover | 10.0 | 185,852 AED |
| 2026-12-31 | At Handover | 40.0 | 743,406 AED |
| 2027-11-15 | Until Handover | 10.0 | 185,852 AED |
| 2028-11-15 | Until Handover | 10.0 | 185,852 AED |
| 2029-05-15 | Until Handover | 10.0 | 185,852 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 371,703 AED |
| 2026 | 929,258 AED |
| 2027 | 185,852 AED |
| 2028 | 185,852 AED |
| 2029 | 185,852 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.858.515 AED | 0 AED | 371.703 AED |
| 2026-01 | 1.870.472 AED | 0 AED | 371.703 AED |
| 2026-02 | 1.882.507 AED | 0 AED | 371.703 AED |
| 2026-03 | 1.894.619 AED | 0 AED | 371.703 AED |
| 2026-04 | 1.906.809 AED | 0 AED | 371.703 AED |
| 2026-05 | 1.919.078 AED | 0 AED | 371.703 AED |
| 2026-06 | 1.931.425 AED | 0 AED | 371.703 AED |
| 2026-07 | 1.943.852 AED | 0 AED | 371.703 AED |
| 2026-08 | 1.956.359 AED | 0 AED | 371.703 AED |
| 2026-09 | 1.968.946 AED | 0 AED | 371.703 AED |
| 2026-10 | 1.981.614 AED | 0 AED | 371.703 AED |
| 2026-11 | 1.994.364 AED | 0 AED | 557.554 AED |
| 2026-12 | 2.007.196 AED | 0 AED | 1.300.960 AED |
| 2027-01 | 2.020.110 AED | 11.751 AED | 1.300.960 AED |
| 2027-02 | 2.033.108 AED | 11.783 AED | 1.300.960 AED |
| 2027-03 | 2.046.189 AED | 11.814 AED | 1.300.960 AED |
| 2027-04 | 2.059.354 AED | 11.846 AED | 1.300.960 AED |
| 2027-05 | 2.072.604 AED | 11.878 AED | 1.300.960 AED |
| 2027-06 | 2.085.939 AED | 11.909 AED | 1.300.960 AED |
| 2027-07 | 2.099.360 AED | 11.941 AED | 1.300.960 AED |
| 2027-08 | 2.112.867 AED | 11.973 AED | 1.300.960 AED |
| 2027-09 | 2.126.462 AED | 12.005 AED | 1.300.960 AED |
| 2027-10 | 2.140.143 AED | 12.037 AED | 1.300.960 AED |
| 2027-11 | 2.153.913 AED | 12.070 AED | 1.486.812 AED |
| 2027-12 | 2.167.771 AED | 12.102 AED | 1.486.812 AED |
| 2028-01 | 2.181.719 AED | 12.134 AED | 1.486.812 AED |
| 2028-02 | 2.195.756 AED | 12.167 AED | 1.486.812 AED |
| 2028-03 | 2.209.884 AED | 12.199 AED | 1.486.812 AED |
| 2028-04 | 2.224.102 AED | 12.232 AED | 1.486.812 AED |
| 2028-05 | 2.238.412 AED | 12.264 AED | 1.486.812 AED |
| 2028-06 | 2.252.814 AED | 12.297 AED | 1.486.812 AED |
| 2028-07 | 2.267.309 AED | 12.330 AED | 1.486.812 AED |
| 2028-08 | 2.281.897 AED | 12.363 AED | 1.486.812 AED |
| 2028-09 | 2.296.579 AED | 12.396 AED | 1.486.812 AED |
| 2028-10 | 2.311.355 AED | 12.429 AED | 1.486.812 AED |
| 2028-11 | 2.326.226 AED | 12.462 AED | 1.672.663 AED |
| 2028-12 | 2.341.193 AED | 12.495 AED | 1.672.663 AED |
| 2029-01 | 2.356.256 AED | 12.528 AED | 1.672.663 AED |
| 2029-02 | 2.371.417 AED | 12.562 AED | 1.672.663 AED |
| 2029-03 | 2.386.674 AED | 12.595 AED | 1.672.663 AED |
| 2029-04 | 2.402.030 AED | 12.629 AED | 1.672.663 AED |
| 2029-05 | 2.417.485 AED | 12.663 AED | 1.858.515 AED |
| 2029-06 | 2.433.039 AED | 12.696 AED | 1.858.515 AED |
| 2029-07 | 2.448.694 AED | 12.730 AED | 1.858.515 AED |
| 2029-08 | 2.464.449 AED | 12.764 AED | 1.858.515 AED |
| 2029-09 | 2.480.305 AED | 12.798 AED | 1.858.515 AED |
| 2029-10 | 2.496.263 AED | 12.832 AED | 1.858.515 AED |
| 2029-11 | 2.512.324 AED | 12.866 AED | 1.858.515 AED |
| 2029-12 | 2.528.489 AED | 12.900 AED | 1.858.515 AED |
| 2030-01 | 2.544.757 AED | 12.935 AED | 1.858.515 AED |
| 2030-02 | 2.561.130 AED | 12.969 AED | 1.858.515 AED |
| 2030-03 | 2.577.608 AED | 13.004 AED | 1.858.515 AED |
| 2030-04 | 2.594.193 AED | 13.038 AED | 1.858.515 AED |
| 2030-05 | 2.610.884 AED | 13.073 AED | 1.858.515 AED |
| 2030-06 | 2.627.682 AED | 13.107 AED | 1.858.515 AED |
| 2030-07 | 2.644.589 AED | 13.142 AED | 1.858.515 AED |
| 2030-08 | 2.661.604 AED | 13.177 AED | 1.858.515 AED |
| 2030-09 | 2.678.729 AED | 13.212 AED | 1.858.515 AED |
| 2030-10 | 2.695.964 AED | 13.247 AED | 1.858.515 AED |
| 2030-11 | 2.713.310 AED | 13.282 AED | 1.858.515 AED |
| 2030-12 | 2.730.768 AED | 13.318 AED | 1.858.515 AED |
| 2031-01 | 2.748.338 AED | 13.353 AED | 1.858.515 AED |
| 2031-02 | 2.766.021 AED | 13.388 AED | 1.858.515 AED |
| 2031-03 | 2.783.817 AED | 13.424 AED | 1.858.515 AED |
| 2031-04 | 2.801.728 AED | 13.460 AED | 1.858.515 AED |
| 2031-05 | 2.819.755 AED | 13.495 AED | 1.858.515 AED |
| 2031-06 | 2.837.897 AED | 13.531 AED | 1.858.515 AED |
| 2031-07 | 2.856.156 AED | 13.567 AED | 1.858.515 AED |
| 2031-08 | 2.874.533 AED | 13.603 AED | 1.858.515 AED |
| 2031-09 | 2.893.028 AED | 13.639 AED | 1.858.515 AED |
| 2031-10 | 2.911.642 AED | 13.675 AED | 1.858.515 AED |
| 2031-11 | 2.930.375 AED | 13.711 AED | 1.858.515 AED |
| 2031-12 | 2.949.229 AED | 13.748 AED | 1.858.515 AED |
| 2032-01 | 2.968.205 AED | 13.784 AED | 1.858.515 AED |
| 2032-02 | 2.987.302 AED | 13.820 AED | 1.858.515 AED |
| 2032-03 | 3.006.523 AED | 13.857 AED | 1.858.515 AED |
| 2032-04 | 3.025.867 AED | 13.894 AED | 1.858.515 AED |
| 2032-05 | 3.045.335 AED | 13.930 AED | 1.858.515 AED |
| 2032-06 | 3.064.929 AED | 13.967 AED | 1.858.515 AED |
| 2032-07 | 3.084.649 AED | 14.004 AED | 1.858.515 AED |
| 2032-08 | 3.104.496 AED | 14.041 AED | 1.858.515 AED |
| 2032-09 | 3.124.470 AED | 14.078 AED | 1.858.515 AED |
| 2032-10 | 3.144.573 AED | 14.116 AED | 1.858.515 AED |
| 2032-11 | 3.164.805 AED | 14.153 AED | 1.858.515 AED |
| 2032-12 | 3.185.168 AED | 14.190 AED | 1.858.515 AED |
| 2033-01 | 3.205.661 AED | 14.228 AED | 1.858.515 AED |
| 2033-02 | 3.226.286 AED | 14.265 AED | 1.858.515 AED |
| 2033-03 | 3.247.044 AED | 14.303 AED | 1.858.515 AED |
| 2033-04 | 3.267.936 AED | 14.341 AED | 1.858.515 AED |
| 2033-05 | 3.288.962 AED | 14.379 AED | 1.858.515 AED |
| 2033-06 | 3.310.123 AED | 14.417 AED | 1.858.515 AED |
| 2033-07 | 3.331.421 AED | 14.455 AED | 1.858.515 AED |
| 2033-08 | 3.352.855 AED | 14.493 AED | 1.858.515 AED |
| 2033-09 | 3.374.428 AED | 14.531 AED | 1.858.515 AED |
| 2033-10 | 3.396.139 AED | 14.569 AED | 1.858.515 AED |
| 2033-11 | 3.417.990 AED | 14.608 AED | 1.858.515 AED |
| 2033-12 | 3.439.981 AED | 14.646 AED | 1.858.515 AED |
| 2034-01 | 3.462.114 AED | 14.685 AED | 1.858.515 AED |
| 2034-02 | 3.484.389 AED | 14.724 AED | 1.858.515 AED |
| 2034-03 | 3.506.808 AED | 14.762 AED | 1.858.515 AED |
| 2034-04 | 3.529.371 AED | 14.801 AED | 1.858.515 AED |
| 2034-05 | 3.552.079 AED | 14.840 AED | 1.858.515 AED |
| 2034-06 | 3.574.933 AED | 14.879 AED | 1.858.515 AED |
| 2034-07 | 3.597.934 AED | 14.919 AED | 1.858.515 AED |
| 2034-08 | 3.621.084 AED | 14.958 AED | 1.858.515 AED |
| 2034-09 | 3.644.382 AED | 14.997 AED | 1.858.515 AED |
| 2034-10 | 3.667.830 AED | 15.037 AED | 1.858.515 AED |
| 2034-11 | 3.691.429 AED | 15.076 AED | 1.858.515 AED |
| 2034-12 | 3.715.180 AED | 15.116 AED | 1.858.515 AED |
| 2035-01 | 3.739.083 AED | 15.156 AED | 1.858.515 AED |
| 2035-02 | 3.763.141 AED | 15.196 AED | 1.858.515 AED |
| 2035-03 | 3.787.353 AED | 15.236 AED | 1.858.515 AED |
| 2035-04 | 3.811.721 AED | 15.276 AED | 1.858.515 AED |
| 2035-05 | 3.836.245 AED | 15.316 AED | 1.858.515 AED |
| 2035-06 | 3.860.928 AED | 15.356 AED | 1.858.515 AED |
| 2035-07 | 3.885.769 AED | 15.396 AED | 1.858.515 AED |
| 2035-08 | 3.910.770 AED | 15.437 AED | 1.858.515 AED |
| 2035-09 | 3.935.932 AED | 15.477 AED | 1.858.515 AED |
| 2035-10 | 3.961.256 AED | 15.518 AED | 1.858.515 AED |
| 2035-11 | 3.986.743 AED | 15.559 AED | 1.858.515 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.858.515 AED | 0 AED | 371.703 AED |
| 2026 | 2.007.196 AED | 0 AED | 1.300.960 AED |
| 2027 | 2.167.771 AED | 143.109 AED | 1.486.812 AED |
| 2028 | 2.341.193 AED | 147.768 AED | 1.672.663 AED |
| 2029 | 2.528.489 AED | 152.563 AED | 1.858.515 AED |
| 2030 | 2.730.768 AED | 157.504 AED | 1.858.515 AED |
| 2031 | 2.949.229 AED | 162.594 AED | 1.858.515 AED |
| 2032 | 3.185.168 AED | 167.834 AED | 1.858.515 AED |
| 2033 | 3.439.981 AED | 173.235 AED | 1.858.515 AED |
| 2034 | 3.715.180 AED | 178.794 AED | 1.858.515 AED |
Additional Acquisition Costs
| DLD fee (4%) | 74,341 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 78,541 AED |
Price Range:
From price: 1,666,396 AED
Sizes:
From sqft: 725 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 133,312.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 10,875 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,666,396 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 166,640 AED |
| 2025-12-15 | Until Handover | 10.0 | 166,640 AED |
| 2026-11-15 | Until Handover | 10.0 | 166,640 AED |
| 2026-12-31 | At Handover | 40.0 | 666,558 AED |
| 2027-11-15 | Until Handover | 10.0 | 166,640 AED |
| 2028-11-15 | Until Handover | 10.0 | 166,640 AED |
| 2029-05-15 | Until Handover | 10.0 | 166,640 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 333,279 AED |
| 2026 | 833,198 AED |
| 2027 | 166,640 AED |
| 2028 | 166,640 AED |
| 2029 | 166,640 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.666.396 AED | 0 AED | 333.279 AED |
| 2026-01 | 1.677.117 AED | 0 AED | 333.279 AED |
| 2026-02 | 1.687.908 AED | 0 AED | 333.279 AED |
| 2026-03 | 1.698.768 AED | 0 AED | 333.279 AED |
| 2026-04 | 1.709.698 AED | 0 AED | 333.279 AED |
| 2026-05 | 1.720.698 AED | 0 AED | 333.279 AED |
| 2026-06 | 1.731.769 AED | 0 AED | 333.279 AED |
| 2026-07 | 1.742.911 AED | 0 AED | 333.279 AED |
| 2026-08 | 1.754.125 AED | 0 AED | 333.279 AED |
| 2026-09 | 1.765.411 AED | 0 AED | 333.279 AED |
| 2026-10 | 1.776.770 AED | 0 AED | 333.279 AED |
| 2026-11 | 1.788.202 AED | 0 AED | 499.918 AED |
| 2026-12 | 1.799.707 AED | 0 AED | 1.166.477 AED |
| 2027-01 | 1.811.287 AED | 10.536 AED | 1.166.477 AED |
| 2027-02 | 1.822.940 AED | 10.564 AED | 1.166.477 AED |
| 2027-03 | 1.834.669 AED | 10.592 AED | 1.166.477 AED |
| 2027-04 | 1.846.474 AED | 10.621 AED | 1.166.477 AED |
| 2027-05 | 1.858.354 AED | 10.649 AED | 1.166.477 AED |
| 2027-06 | 1.870.311 AED | 10.678 AED | 1.166.477 AED |
| 2027-07 | 1.882.344 AED | 10.706 AED | 1.166.477 AED |
| 2027-08 | 1.894.455 AED | 10.735 AED | 1.166.477 AED |
| 2027-09 | 1.906.644 AED | 10.764 AED | 1.166.477 AED |
| 2027-10 | 1.918.912 AED | 10.792 AED | 1.166.477 AED |
| 2027-11 | 1.931.258 AED | 10.821 AED | 1.333.116 AED |
| 2027-12 | 1.943.684 AED | 10.850 AED | 1.333.116 AED |
| 2028-01 | 1.956.190 AED | 10.879 AED | 1.333.116 AED |
| 2028-02 | 1.968.776 AED | 10.908 AED | 1.333.116 AED |
| 2028-03 | 1.981.443 AED | 10.937 AED | 1.333.116 AED |
| 2028-04 | 1.994.192 AED | 10.967 AED | 1.333.116 AED |
| 2028-05 | 2.007.022 AED | 10.996 AED | 1.333.116 AED |
| 2028-06 | 2.019.935 AED | 11.025 AED | 1.333.116 AED |
| 2028-07 | 2.032.932 AED | 11.055 AED | 1.333.116 AED |
| 2028-08 | 2.046.012 AED | 11.084 AED | 1.333.116 AED |
| 2028-09 | 2.059.176 AED | 11.114 AED | 1.333.116 AED |
| 2028-10 | 2.072.425 AED | 11.143 AED | 1.333.116 AED |
| 2028-11 | 2.085.759 AED | 11.173 AED | 1.499.756 AED |
| 2028-12 | 2.099.179 AED | 11.203 AED | 1.499.756 AED |
| 2029-01 | 2.112.685 AED | 11.233 AED | 1.499.756 AED |
| 2029-02 | 2.126.278 AED | 11.263 AED | 1.499.756 AED |
| 2029-03 | 2.139.958 AED | 11.293 AED | 1.499.756 AED |
| 2029-04 | 2.153.727 AED | 11.323 AED | 1.499.756 AED |
| 2029-05 | 2.167.584 AED | 11.353 AED | 1.666.396 AED |
| 2029-06 | 2.181.530 AED | 11.383 AED | 1.666.396 AED |
| 2029-07 | 2.195.566 AED | 11.413 AED | 1.666.396 AED |
| 2029-08 | 2.209.693 AED | 11.444 AED | 1.666.396 AED |
| 2029-09 | 2.223.910 AED | 11.474 AED | 1.666.396 AED |
| 2029-10 | 2.238.219 AED | 11.505 AED | 1.666.396 AED |
| 2029-11 | 2.252.619 AED | 11.535 AED | 1.666.396 AED |
| 2029-12 | 2.267.113 AED | 11.566 AED | 1.666.396 AED |
| 2030-01 | 2.281.700 AED | 11.597 AED | 1.666.396 AED |
| 2030-02 | 2.296.380 AED | 11.628 AED | 1.666.396 AED |
| 2030-03 | 2.311.155 AED | 11.659 AED | 1.666.396 AED |
| 2030-04 | 2.326.025 AED | 11.690 AED | 1.666.396 AED |
| 2030-05 | 2.340.991 AED | 11.721 AED | 1.666.396 AED |
| 2030-06 | 2.356.053 AED | 11.752 AED | 1.666.396 AED |
| 2030-07 | 2.371.212 AED | 11.783 AED | 1.666.396 AED |
| 2030-08 | 2.386.468 AED | 11.814 AED | 1.666.396 AED |
| 2030-09 | 2.401.823 AED | 11.846 AED | 1.666.396 AED |
| 2030-10 | 2.417.276 AED | 11.877 AED | 1.666.396 AED |
| 2030-11 | 2.432.829 AED | 11.909 AED | 1.666.396 AED |
| 2030-12 | 2.448.482 AED | 11.940 AED | 1.666.396 AED |
| 2031-01 | 2.464.236 AED | 11.972 AED | 1.666.396 AED |
| 2031-02 | 2.480.091 AED | 12.004 AED | 1.666.396 AED |
| 2031-03 | 2.496.047 AED | 12.036 AED | 1.666.396 AED |
| 2031-04 | 2.512.107 AED | 12.068 AED | 1.666.396 AED |
| 2031-05 | 2.528.270 AED | 12.100 AED | 1.666.396 AED |
| 2031-06 | 2.544.537 AED | 12.132 AED | 1.666.396 AED |
| 2031-07 | 2.560.909 AED | 12.164 AED | 1.666.396 AED |
| 2031-08 | 2.577.386 AED | 12.196 AED | 1.666.396 AED |
| 2031-09 | 2.593.969 AED | 12.228 AED | 1.666.396 AED |
| 2031-10 | 2.610.658 AED | 12.261 AED | 1.666.396 AED |
| 2031-11 | 2.627.455 AED | 12.293 AED | 1.666.396 AED |
| 2031-12 | 2.644.361 AED | 12.326 AED | 1.666.396 AED |
| 2032-01 | 2.661.374 AED | 12.358 AED | 1.666.396 AED |
| 2032-02 | 2.678.498 AED | 12.391 AED | 1.666.396 AED |
| 2032-03 | 2.695.731 AED | 12.424 AED | 1.666.396 AED |
| 2032-04 | 2.713.076 AED | 12.457 AED | 1.666.396 AED |
| 2032-05 | 2.730.532 AED | 12.490 AED | 1.666.396 AED |
| 2032-06 | 2.748.100 AED | 12.523 AED | 1.666.396 AED |
| 2032-07 | 2.765.781 AED | 12.556 AED | 1.666.396 AED |
| 2032-08 | 2.783.577 AED | 12.589 AED | 1.666.396 AED |
| 2032-09 | 2.801.486 AED | 12.622 AED | 1.666.396 AED |
| 2032-10 | 2.819.511 AED | 12.656 AED | 1.666.396 AED |
| 2032-11 | 2.837.652 AED | 12.689 AED | 1.666.396 AED |
| 2032-12 | 2.855.909 AED | 12.723 AED | 1.666.396 AED |
| 2033-01 | 2.874.284 AED | 12.756 AED | 1.666.396 AED |
| 2033-02 | 2.892.778 AED | 12.790 AED | 1.666.396 AED |
| 2033-03 | 2.911.390 AED | 12.824 AED | 1.666.396 AED |
| 2033-04 | 2.930.122 AED | 12.858 AED | 1.666.396 AED |
| 2033-05 | 2.948.974 AED | 12.892 AED | 1.666.396 AED |
| 2033-06 | 2.967.948 AED | 12.926 AED | 1.666.396 AED |
| 2033-07 | 2.987.044 AED | 12.960 AED | 1.666.396 AED |
| 2033-08 | 3.006.263 AED | 12.994 AED | 1.666.396 AED |
| 2033-09 | 3.025.605 AED | 13.028 AED | 1.666.396 AED |
| 2033-10 | 3.045.072 AED | 13.063 AED | 1.666.396 AED |
| 2033-11 | 3.064.664 AED | 13.097 AED | 1.666.396 AED |
| 2033-12 | 3.084.382 AED | 13.132 AED | 1.666.396 AED |
| 2034-01 | 3.104.227 AED | 13.166 AED | 1.666.396 AED |
| 2034-02 | 3.124.200 AED | 13.201 AED | 1.666.396 AED |
| 2034-03 | 3.144.301 AED | 13.236 AED | 1.666.396 AED |
| 2034-04 | 3.164.532 AED | 13.271 AED | 1.666.396 AED |
| 2034-05 | 3.184.892 AED | 13.306 AED | 1.666.396 AED |
| 2034-06 | 3.205.384 AED | 13.341 AED | 1.666.396 AED |
| 2034-07 | 3.226.008 AED | 13.376 AED | 1.666.396 AED |
| 2034-08 | 3.246.764 AED | 13.411 AED | 1.666.396 AED |
| 2034-09 | 3.267.654 AED | 13.446 AED | 1.666.396 AED |
| 2034-10 | 3.288.678 AED | 13.482 AED | 1.666.396 AED |
| 2034-11 | 3.309.837 AED | 13.517 AED | 1.666.396 AED |
| 2034-12 | 3.331.133 AED | 13.553 AED | 1.666.396 AED |
| 2035-01 | 3.352.565 AED | 13.588 AED | 1.666.396 AED |
| 2035-02 | 3.374.136 AED | 13.624 AED | 1.666.396 AED |
| 2035-03 | 3.395.845 AED | 13.660 AED | 1.666.396 AED |
| 2035-04 | 3.417.694 AED | 13.696 AED | 1.666.396 AED |
| 2035-05 | 3.439.684 AED | 13.732 AED | 1.666.396 AED |
| 2035-06 | 3.461.815 AED | 13.768 AED | 1.666.396 AED |
| 2035-07 | 3.484.088 AED | 13.804 AED | 1.666.396 AED |
| 2035-08 | 3.506.505 AED | 13.841 AED | 1.666.396 AED |
| 2035-09 | 3.529.066 AED | 13.877 AED | 1.666.396 AED |
| 2035-10 | 3.551.772 AED | 13.913 AED | 1.666.396 AED |
| 2035-11 | 3.574.624 AED | 13.950 AED | 1.666.396 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.666.396 AED | 0 AED | 333.279 AED |
| 2026 | 1.799.707 AED | 0 AED | 1.166.477 AED |
| 2027 | 1.943.684 AED | 128.308 AED | 1.333.116 AED |
| 2028 | 2.099.179 AED | 132.484 AED | 1.499.756 AED |
| 2029 | 2.267.113 AED | 136.785 AED | 1.666.396 AED |
| 2030 | 2.448.482 AED | 141.216 AED | 1.666.396 AED |
| 2031 | 2.644.361 AED | 145.780 AED | 1.666.396 AED |
| 2032 | 2.855.909 AED | 150.478 AED | 1.666.396 AED |
| 2033 | 3.084.382 AED | 155.320 AED | 1.666.396 AED |
| 2034 | 3.331.133 AED | 160.306 AED | 1.666.396 AED |
Additional Acquisition Costs
| DLD fee (4%) | 66,656 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 70,856 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.