Project details:
Lake Views 1
Handover Date: 2027-09-30
Developer:
Samana Developers
Description:
Discounts:
Other: Discounted Price
Payment Plan:
The amount to be paid at the time of the contract.
Percent: 1.00 % after 4 month
Percent: 1.00 % after 5 month
Percent: 1.00 % after 6 month
Percent: 1.00 % after 7 month
Percent: 1.00 % after 8 month
Percent: 1.00 % after 9 month
Percent: 1.00 % after 10 month
Percent: 1.00 % after 11 month
Percent: 11.00 % after 12 month
Percent: 1.00 % after 13 month
Percent: 1.00 % after 14 month
Percent: 1.00 % after 15 month
Percent: 1.00 % after 16 month
Percent: 1.00 % after 17 month
Percent: 6.00 % after 18 month
Percent: 1.00 % after 19 month
Percent: 1.00 % after 20 month
Percent: 1.00 % after 21 month
Percent: 1.00 % after 22 month
Percent: 1.00 % after 23 month
Percent: 1.00 % after 24 month
Percent: 1.00 % after 25 month
Percent: 1.00 % after 26 month
Percent: 1.00 % after 27 month
Percent: 1.00 % after 28 month
Percent: 1.00 % after 29 month
Percent: 1.00 % after 30 month
Percent: 1.00 % after 31 month
Percent: 1.00 % after 32 month
Percent: 1.00 % after 33 month
Percent: 1.00 % after 34 month
Percent: 1.00 % after 35 month
Percent: 1.00 % after 36 month
Percent: 1.00 % after 37 month
Percent: 1.00 % after 38 month
Percent: 1.00 % after 39 month
Percent: 1.00 % after 40 month
Percent: 1.00 % after 41 month
Percent: 1.00 % after 42 month
Percent: 1.00 % after 43 month
Percent: 1.00 % after 44 month
Percent: 1.00 % after 45 month
Percent: 1.00 % after 46 month
Percent: 1.00 % after 47 month
Percent: 1.00 % after 48 month
Percent: 1.00 % after 49 month
Percent: 1.00 % after 50 month
Percent: 1.00 % after 51 month
Percent: 1.00 % after 52 month
Percent: 1.00 % after 53 month
Percent: 1.00 % after 54 month
Percent: 1.00 % after 55 month
Percent: 1.00 % after 56 month
Percent: 1.00 % after 57 month
Percent: 1.00 % after 58 month
Percent: 1.00 % after 59 month
Percent: 1.00 % after 60 month
Percent: 1.00 % after 61 month
Percent: 1.00 % after 62 month
Percent: 1.00 % after 63 month
Percent: 1.00 % after 64 month
Percent: 1.00 % after 65 month
Percent: 1.00 % after 1 month
Percent: 1.00 % after 2 month
Percent: 1.00 % after 3 month
The amount to be paid at the time of the handover.
Price Range:
From price: 736,273 AED
Sizes:
From sqft: 818 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 58,902.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 12,270 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 736,273 AED)
Payment Plan: Samana - Barari Lagoons - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 147,255 AED |
| 2025-12-15 | Until Handover | 1.0 | 7,363 AED |
| 2026-01-15 | Until Handover | 1.0 | 7,363 AED |
| 2026-02-15 | Until Handover | 1.0 | 7,363 AED |
| 2026-03-15 | Until Handover | 1.0 | 7,363 AED |
| 2026-04-15 | Until Handover | 1.0 | 7,363 AED |
| 2026-05-15 | Until Handover | 1.0 | 7,363 AED |
| 2026-06-15 | Until Handover | 1.0 | 7,363 AED |
| 2026-07-15 | Until Handover | 1.0 | 7,363 AED |
| 2026-08-15 | Until Handover | 1.0 | 7,363 AED |
| 2026-09-15 | Until Handover | 1.0 | 7,363 AED |
| 2026-10-15 | Until Handover | 1.0 | 7,363 AED |
| 2026-11-15 | Until Handover | 11.0 | 80,990 AED |
| 2026-12-15 | Until Handover | 1.0 | 7,363 AED |
| 2027-01-15 | Until Handover | 1.0 | 7,363 AED |
| 2027-02-15 | Until Handover | 1.0 | 7,363 AED |
| 2027-03-15 | Until Handover | 1.0 | 7,363 AED |
| 2027-04-15 | Until Handover | 1.0 | 7,363 AED |
| 2027-05-15 | Until Handover | 6.0 | 44,176 AED |
| 2027-06-15 | Until Handover | 1.0 | 7,363 AED |
| 2027-07-15 | Until Handover | 1.0 | 7,363 AED |
| 2027-08-15 | Until Handover | 1.0 | 7,363 AED |
| 2027-09-15 | Until Handover | 1.0 | 7,363 AED |
| 2027-10-15 | Until Handover | 1.0 | 7,363 AED |
| 2027-11-15 | Until Handover | 1.0 | 7,363 AED |
| 2027-12-15 | Until Handover | 1.0 | 7,363 AED |
| 2028-01-15 | Until Handover | 1.0 | 7,363 AED |
| 2028-02-15 | Until Handover | 1.0 | 7,363 AED |
| 2028-03-15 | Until Handover | 1.0 | 7,363 AED |
| 2028-04-15 | Until Handover | 1.0 | 7,363 AED |
| 2028-05-15 | Until Handover | 1.0 | 7,363 AED |
| 2028-06-15 | Until Handover | 1.0 | 7,363 AED |
| 2028-07-15 | Until Handover | 1.0 | 7,363 AED |
| 2028-08-15 | Until Handover | 1.0 | 7,363 AED |
| 2028-09-15 | Until Handover | 1.0 | 7,363 AED |
| 2028-10-15 | Until Handover | 1.0 | 7,363 AED |
| 2028-11-15 | Until Handover | 1.0 | 7,363 AED |
| 2028-12-15 | Until Handover | 1.0 | 7,363 AED |
| 2029-01-15 | Until Handover | 1.0 | 7,363 AED |
| 2029-02-15 | Until Handover | 1.0 | 7,363 AED |
| 2029-03-15 | Until Handover | 1.0 | 7,363 AED |
| 2029-04-15 | Until Handover | 1.0 | 7,363 AED |
| 2029-05-15 | Until Handover | 1.0 | 7,363 AED |
| 2029-06-15 | Until Handover | 1.0 | 7,363 AED |
| 2029-07-15 | Until Handover | 1.0 | 7,363 AED |
| 2029-08-15 | Until Handover | 1.0 | 7,363 AED |
| 2029-09-15 | Until Handover | 1.0 | 7,363 AED |
| 2029-10-15 | Until Handover | 1.0 | 7,363 AED |
| 2029-11-15 | Until Handover | 1.0 | 7,363 AED |
| 2029-12-15 | Until Handover | 1.0 | 7,363 AED |
| 2030-01-15 | Until Handover | 1.0 | 7,363 AED |
| 2030-02-15 | Until Handover | 1.0 | 7,363 AED |
| 2030-03-15 | Until Handover | 1.0 | 7,363 AED |
| 2030-04-15 | Until Handover | 1.0 | 7,363 AED |
| 2030-05-15 | Until Handover | 1.0 | 7,363 AED |
| 2030-06-15 | Until Handover | 1.0 | 7,363 AED |
| 2030-07-15 | Until Handover | 1.0 | 7,363 AED |
| 2030-08-15 | Until Handover | 1.0 | 7,363 AED |
| 2030-09-15 | Until Handover | 1.0 | 7,363 AED |
| 2030-10-15 | Until Handover | 1.0 | 7,363 AED |
| 2030-11-15 | Until Handover | 1.0 | 7,363 AED |
| 2030-12-15 | Until Handover | 1.0 | 7,363 AED |
| 2031-01-15 | Until Handover | 1.0 | 7,363 AED |
| 2031-02-15 | Until Handover | 1.0 | 7,363 AED |
| 2031-03-15 | Until Handover | 1.0 | 7,363 AED |
| 2031-04-15 | Until Handover | 1.0 | 7,363 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 154,617 AED |
| 2026 | 161,980 AED |
| 2027 | 125,166 AED |
| 2028 | 88,353 AED |
| 2029 | 88,353 AED |
| 2030 | 88,353 AED |
| 2031 | 29,451 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 736.273 AED | 0 AED | 154.617 AED |
| 2026-01 | 741.010 AED | 0 AED | 161.980 AED |
| 2026-02 | 745.777 AED | 0 AED | 169.342 AED |
| 2026-03 | 750.576 AED | 0 AED | 176.705 AED |
| 2026-04 | 755.405 AED | 0 AED | 184.068 AED |
| 2026-05 | 760.265 AED | 0 AED | 191.430 AED |
| 2026-06 | 765.157 AED | 0 AED | 198.793 AED |
| 2026-07 | 770.080 AED | 0 AED | 206.156 AED |
| 2026-08 | 775.035 AED | 0 AED | 213.519 AED |
| 2026-09 | 780.021 AED | 0 AED | 220.881 AED |
| 2026-10 | 785.040 AED | 0 AED | 228.244 AED |
| 2026-11 | 790.091 AED | 0 AED | 309.234 AED |
| 2026-12 | 795.174 AED | 0 AED | 316.597 AED |
| 2027-01 | 800.291 AED | 0 AED | 323.960 AED |
| 2027-02 | 805.440 AED | 0 AED | 331.322 AED |
| 2027-03 | 810.622 AED | 0 AED | 338.685 AED |
| 2027-04 | 815.837 AED | 0 AED | 346.048 AED |
| 2027-05 | 821.087 AED | 0 AED | 390.224 AED |
| 2027-06 | 826.369 AED | 0 AED | 397.587 AED |
| 2027-07 | 831.686 AED | 0 AED | 404.950 AED |
| 2027-08 | 837.037 AED | 0 AED | 412.312 AED |
| 2027-09 | 842.423 AED | 0 AED | 419.675 AED |
| 2027-10 | 847.843 AED | 3.886 AED | 427.038 AED |
| 2027-11 | 853.298 AED | 3.886 AED | 434.401 AED |
| 2027-12 | 858.788 AED | 3.886 AED | 441.763 AED |
| 2028-01 | 864.314 AED | 4.033 AED | 449.126 AED |
| 2028-02 | 869.875 AED | 4.045 AED | 456.489 AED |
| 2028-03 | 875.472 AED | 4.058 AED | 463.851 AED |
| 2028-04 | 881.104 AED | 4.070 AED | 471.214 AED |
| 2028-05 | 886.773 AED | 4.083 AED | 478.577 AED |
| 2028-06 | 892.479 AED | 4.095 AED | 485.940 AED |
| 2028-07 | 898.221 AED | 4.108 AED | 493.302 AED |
| 2028-08 | 904.000 AED | 4.121 AED | 500.665 AED |
| 2028-09 | 909.817 AED | 4.133 AED | 508.028 AED |
| 2028-10 | 915.671 AED | 4.146 AED | 515.391 AED |
| 2028-11 | 921.562 AED | 4.159 AED | 522.753 AED |
| 2028-12 | 927.491 AED | 4.172 AED | 530.116 AED |
| 2029-01 | 933.459 AED | 4.184 AED | 537.479 AED |
| 2029-02 | 939.465 AED | 4.197 AED | 544.842 AED |
| 2029-03 | 945.509 AED | 4.210 AED | 552.204 AED |
| 2029-04 | 951.593 AED | 4.223 AED | 559.567 AED |
| 2029-05 | 957.715 AED | 4.236 AED | 566.930 AED |
| 2029-06 | 963.877 AED | 4.249 AED | 574.292 AED |
| 2029-07 | 970.079 AED | 4.262 AED | 581.655 AED |
| 2029-08 | 976.321 AED | 4.275 AED | 589.018 AED |
| 2029-09 | 982.602 AED | 4.288 AED | 596.381 AED |
| 2029-10 | 988.924 AED | 4.301 AED | 603.743 AED |
| 2029-11 | 995.287 AED | 4.314 AED | 611.106 AED |
| 2029-12 | 1.001.691 AED | 4.327 AED | 618.469 AED |
| 2030-01 | 1.008.136 AED | 4.341 AED | 625.832 AED |
| 2030-02 | 1.014.622 AED | 4.354 AED | 633.194 AED |
| 2030-03 | 1.021.150 AED | 4.367 AED | 640.557 AED |
| 2030-04 | 1.027.720 AED | 4.380 AED | 647.920 AED |
| 2030-05 | 1.034.333 AED | 4.394 AED | 655.282 AED |
| 2030-06 | 1.040.988 AED | 4.407 AED | 662.645 AED |
| 2030-07 | 1.047.685 AED | 4.421 AED | 670.008 AED |
| 2030-08 | 1.054.426 AED | 4.434 AED | 677.371 AED |
| 2030-09 | 1.061.210 AED | 4.447 AED | 684.733 AED |
| 2030-10 | 1.068.038 AED | 4.461 AED | 692.096 AED |
| 2030-11 | 1.074.910 AED | 4.474 AED | 699.459 AED |
| 2030-12 | 1.081.826 AED | 4.488 AED | 706.822 AED |
| 2031-01 | 1.088.787 AED | 4.502 AED | 714.184 AED |
| 2031-02 | 1.095.792 AED | 4.515 AED | 721.547 AED |
| 2031-03 | 1.102.842 AED | 4.529 AED | 728.910 AED |
| 2031-04 | 1.109.938 AED | 4.543 AED | 736.272 AED |
| 2031-05 | 1.117.079 AED | 4.556 AED | 736.272 AED |
| 2031-06 | 1.124.267 AED | 4.570 AED | 736.272 AED |
| 2031-07 | 1.131.500 AED | 4.584 AED | 736.272 AED |
| 2031-08 | 1.138.780 AED | 4.598 AED | 736.272 AED |
| 2031-09 | 1.146.107 AED | 4.612 AED | 736.272 AED |
| 2031-10 | 1.153.481 AED | 4.625 AED | 736.272 AED |
| 2031-11 | 1.160.903 AED | 4.639 AED | 736.272 AED |
| 2031-12 | 1.168.372 AED | 4.653 AED | 736.272 AED |
| 2032-01 | 1.175.890 AED | 4.667 AED | 736.272 AED |
| 2032-02 | 1.183.455 AED | 4.681 AED | 736.272 AED |
| 2032-03 | 1.191.070 AED | 4.695 AED | 736.272 AED |
| 2032-04 | 1.198.733 AED | 4.710 AED | 736.272 AED |
| 2032-05 | 1.206.446 AED | 4.724 AED | 736.272 AED |
| 2032-06 | 1.214.208 AED | 4.738 AED | 736.272 AED |
| 2032-07 | 1.222.020 AED | 4.752 AED | 736.272 AED |
| 2032-08 | 1.229.883 AED | 4.766 AED | 736.272 AED |
| 2032-09 | 1.237.796 AED | 4.781 AED | 736.272 AED |
| 2032-10 | 1.245.760 AED | 4.795 AED | 736.272 AED |
| 2032-11 | 1.253.775 AED | 4.809 AED | 736.272 AED |
| 2032-12 | 1.261.842 AED | 4.824 AED | 736.272 AED |
| 2033-01 | 1.269.961 AED | 4.838 AED | 736.272 AED |
| 2033-02 | 1.278.132 AED | 4.852 AED | 736.272 AED |
| 2033-03 | 1.286.355 AED | 4.867 AED | 736.272 AED |
| 2033-04 | 1.294.632 AED | 4.881 AED | 736.272 AED |
| 2033-05 | 1.302.961 AED | 4.896 AED | 736.272 AED |
| 2033-06 | 1.311.345 AED | 4.911 AED | 736.272 AED |
| 2033-07 | 1.319.782 AED | 4.925 AED | 736.272 AED |
| 2033-08 | 1.328.273 AED | 4.940 AED | 736.272 AED |
| 2033-09 | 1.336.820 AED | 4.955 AED | 736.272 AED |
| 2033-10 | 1.345.421 AED | 4.969 AED | 736.272 AED |
| 2033-11 | 1.354.077 AED | 4.984 AED | 736.272 AED |
| 2033-12 | 1.362.789 AED | 4.999 AED | 736.272 AED |
| 2034-01 | 1.371.558 AED | 5.014 AED | 736.272 AED |
| 2034-02 | 1.380.382 AED | 5.029 AED | 736.272 AED |
| 2034-03 | 1.389.264 AED | 5.044 AED | 736.272 AED |
| 2034-04 | 1.398.202 AED | 5.059 AED | 736.272 AED |
| 2034-05 | 1.407.198 AED | 5.074 AED | 736.272 AED |
| 2034-06 | 1.416.252 AED | 5.089 AED | 736.272 AED |
| 2034-07 | 1.425.365 AED | 5.104 AED | 736.272 AED |
| 2034-08 | 1.434.535 AED | 5.119 AED | 736.272 AED |
| 2034-09 | 1.443.765 AED | 5.134 AED | 736.272 AED |
| 2034-10 | 1.453.054 AED | 5.149 AED | 736.272 AED |
| 2034-11 | 1.462.403 AED | 5.164 AED | 736.272 AED |
| 2034-12 | 1.471.813 AED | 5.180 AED | 736.272 AED |
| 2035-01 | 1.481.282 AED | 5.195 AED | 736.272 AED |
| 2035-02 | 1.490.813 AED | 5.210 AED | 736.272 AED |
| 2035-03 | 1.500.405 AED | 5.226 AED | 736.272 AED |
| 2035-04 | 1.510.059 AED | 5.241 AED | 736.272 AED |
| 2035-05 | 1.519.774 AED | 5.257 AED | 736.272 AED |
| 2035-06 | 1.529.553 AED | 5.272 AED | 736.272 AED |
| 2035-07 | 1.539.394 AED | 5.288 AED | 736.272 AED |
| 2035-08 | 1.549.298 AED | 5.303 AED | 736.272 AED |
| 2035-09 | 1.559.267 AED | 5.319 AED | 736.272 AED |
| 2035-10 | 1.569.299 AED | 5.334 AED | 736.272 AED |
| 2035-11 | 1.579.396 AED | 5.350 AED | 736.272 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 736.273 AED | 0 AED | 154.617 AED |
| 2026 | 795.174 AED | 0 AED | 316.597 AED |
| 2027 | 858.788 AED | 11.658 AED | 441.763 AED |
| 2028 | 927.491 AED | 49.223 AED | 530.116 AED |
| 2029 | 1.001.691 AED | 51.066 AED | 618.469 AED |
| 2030 | 1.081.826 AED | 52.968 AED | 706.822 AED |
| 2031 | 1.168.372 AED | 54.926 AED | 736.272 AED |
| 2032 | 1.261.842 AED | 56.942 AED | 736.272 AED |
| 2033 | 1.362.789 AED | 59.017 AED | 736.272 AED |
| 2034 | 1.471.813 AED | 61.159 AED | 736.272 AED |
Additional Acquisition Costs
| DLD fee (4%) | 29,451 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 33,651 AED |
Price Range:
From price: 1,061,915 AED
Sizes:
From sqft: 831 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 84,953.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 12,465 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,061,915 AED)
Payment Plan: Samana - Barari Lagoons - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 212,383 AED |
| 2025-12-15 | Until Handover | 1.0 | 10,619 AED |
| 2026-01-15 | Until Handover | 1.0 | 10,619 AED |
| 2026-02-15 | Until Handover | 1.0 | 10,619 AED |
| 2026-03-15 | Until Handover | 1.0 | 10,619 AED |
| 2026-04-15 | Until Handover | 1.0 | 10,619 AED |
| 2026-05-15 | Until Handover | 1.0 | 10,619 AED |
| 2026-06-15 | Until Handover | 1.0 | 10,619 AED |
| 2026-07-15 | Until Handover | 1.0 | 10,619 AED |
| 2026-08-15 | Until Handover | 1.0 | 10,619 AED |
| 2026-09-15 | Until Handover | 1.0 | 10,619 AED |
| 2026-10-15 | Until Handover | 1.0 | 10,619 AED |
| 2026-11-15 | Until Handover | 11.0 | 116,811 AED |
| 2026-12-15 | Until Handover | 1.0 | 10,619 AED |
| 2027-01-15 | Until Handover | 1.0 | 10,619 AED |
| 2027-02-15 | Until Handover | 1.0 | 10,619 AED |
| 2027-03-15 | Until Handover | 1.0 | 10,619 AED |
| 2027-04-15 | Until Handover | 1.0 | 10,619 AED |
| 2027-05-15 | Until Handover | 6.0 | 63,715 AED |
| 2027-06-15 | Until Handover | 1.0 | 10,619 AED |
| 2027-07-15 | Until Handover | 1.0 | 10,619 AED |
| 2027-08-15 | Until Handover | 1.0 | 10,619 AED |
| 2027-09-15 | Until Handover | 1.0 | 10,619 AED |
| 2027-10-15 | Until Handover | 1.0 | 10,619 AED |
| 2027-11-15 | Until Handover | 1.0 | 10,619 AED |
| 2027-12-15 | Until Handover | 1.0 | 10,619 AED |
| 2028-01-15 | Until Handover | 1.0 | 10,619 AED |
| 2028-02-15 | Until Handover | 1.0 | 10,619 AED |
| 2028-03-15 | Until Handover | 1.0 | 10,619 AED |
| 2028-04-15 | Until Handover | 1.0 | 10,619 AED |
| 2028-05-15 | Until Handover | 1.0 | 10,619 AED |
| 2028-06-15 | Until Handover | 1.0 | 10,619 AED |
| 2028-07-15 | Until Handover | 1.0 | 10,619 AED |
| 2028-08-15 | Until Handover | 1.0 | 10,619 AED |
| 2028-09-15 | Until Handover | 1.0 | 10,619 AED |
| 2028-10-15 | Until Handover | 1.0 | 10,619 AED |
| 2028-11-15 | Until Handover | 1.0 | 10,619 AED |
| 2028-12-15 | Until Handover | 1.0 | 10,619 AED |
| 2029-01-15 | Until Handover | 1.0 | 10,619 AED |
| 2029-02-15 | Until Handover | 1.0 | 10,619 AED |
| 2029-03-15 | Until Handover | 1.0 | 10,619 AED |
| 2029-04-15 | Until Handover | 1.0 | 10,619 AED |
| 2029-05-15 | Until Handover | 1.0 | 10,619 AED |
| 2029-06-15 | Until Handover | 1.0 | 10,619 AED |
| 2029-07-15 | Until Handover | 1.0 | 10,619 AED |
| 2029-08-15 | Until Handover | 1.0 | 10,619 AED |
| 2029-09-15 | Until Handover | 1.0 | 10,619 AED |
| 2029-10-15 | Until Handover | 1.0 | 10,619 AED |
| 2029-11-15 | Until Handover | 1.0 | 10,619 AED |
| 2029-12-15 | Until Handover | 1.0 | 10,619 AED |
| 2030-01-15 | Until Handover | 1.0 | 10,619 AED |
| 2030-02-15 | Until Handover | 1.0 | 10,619 AED |
| 2030-03-15 | Until Handover | 1.0 | 10,619 AED |
| 2030-04-15 | Until Handover | 1.0 | 10,619 AED |
| 2030-05-15 | Until Handover | 1.0 | 10,619 AED |
| 2030-06-15 | Until Handover | 1.0 | 10,619 AED |
| 2030-07-15 | Until Handover | 1.0 | 10,619 AED |
| 2030-08-15 | Until Handover | 1.0 | 10,619 AED |
| 2030-09-15 | Until Handover | 1.0 | 10,619 AED |
| 2030-10-15 | Until Handover | 1.0 | 10,619 AED |
| 2030-11-15 | Until Handover | 1.0 | 10,619 AED |
| 2030-12-15 | Until Handover | 1.0 | 10,619 AED |
| 2031-01-15 | Until Handover | 1.0 | 10,619 AED |
| 2031-02-15 | Until Handover | 1.0 | 10,619 AED |
| 2031-03-15 | Until Handover | 1.0 | 10,619 AED |
| 2031-04-15 | Until Handover | 1.0 | 10,619 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 223,002 AED |
| 2026 | 233,621 AED |
| 2027 | 180,526 AED |
| 2028 | 127,430 AED |
| 2029 | 127,430 AED |
| 2030 | 127,430 AED |
| 2031 | 42,477 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.061.915 AED | 0 AED | 223.002 AED |
| 2026-01 | 1.068.747 AED | 0 AED | 233.621 AED |
| 2026-02 | 1.075.623 AED | 0 AED | 244.240 AED |
| 2026-03 | 1.082.544 AED | 0 AED | 254.859 AED |
| 2026-04 | 1.089.509 AED | 0 AED | 265.478 AED |
| 2026-05 | 1.096.519 AED | 0 AED | 276.097 AED |
| 2026-06 | 1.103.574 AED | 0 AED | 286.717 AED |
| 2026-07 | 1.110.674 AED | 0 AED | 297.336 AED |
| 2026-08 | 1.117.820 AED | 0 AED | 307.955 AED |
| 2026-09 | 1.125.013 AED | 0 AED | 318.574 AED |
| 2026-10 | 1.132.251 AED | 0 AED | 329.193 AED |
| 2026-11 | 1.139.536 AED | 0 AED | 446.004 AED |
| 2026-12 | 1.146.868 AED | 0 AED | 456.623 AED |
| 2027-01 | 1.154.247 AED | 0 AED | 467.242 AED |
| 2027-02 | 1.161.673 AED | 0 AED | 477.861 AED |
| 2027-03 | 1.169.147 AED | 0 AED | 488.480 AED |
| 2027-04 | 1.176.670 AED | 0 AED | 499.100 AED |
| 2027-05 | 1.184.240 AED | 0 AED | 562.814 AED |
| 2027-06 | 1.191.860 AED | 0 AED | 573.434 AED |
| 2027-07 | 1.199.528 AED | 0 AED | 584.053 AED |
| 2027-08 | 1.207.246 AED | 0 AED | 594.672 AED |
| 2027-09 | 1.215.014 AED | 0 AED | 605.291 AED |
| 2027-10 | 1.222.831 AED | 6.040 AED | 615.910 AED |
| 2027-11 | 1.230.699 AED | 6.040 AED | 626.529 AED |
| 2027-12 | 1.238.617 AED | 6.040 AED | 637.149 AED |
| 2028-01 | 1.246.586 AED | 6.253 AED | 647.768 AED |
| 2028-02 | 1.254.607 AED | 6.271 AED | 658.387 AED |
| 2028-03 | 1.262.679 AED | 6.289 AED | 669.006 AED |
| 2028-04 | 1.270.803 AED | 6.307 AED | 679.625 AED |
| 2028-05 | 1.278.980 AED | 6.325 AED | 690.244 AED |
| 2028-06 | 1.287.209 AED | 6.343 AED | 700.863 AED |
| 2028-07 | 1.295.491 AED | 6.361 AED | 711.483 AED |
| 2028-08 | 1.303.826 AED | 6.379 AED | 722.102 AED |
| 2028-09 | 1.312.215 AED | 6.398 AED | 732.721 AED |
| 2028-10 | 1.320.658 AED | 6.416 AED | 743.340 AED |
| 2028-11 | 1.329.155 AED | 6.434 AED | 753.959 AED |
| 2028-12 | 1.337.707 AED | 6.453 AED | 764.578 AED |
| 2029-01 | 1.346.313 AED | 6.471 AED | 775.197 AED |
| 2029-02 | 1.354.976 AED | 6.490 AED | 785.817 AED |
| 2029-03 | 1.363.694 AED | 6.508 AED | 796.436 AED |
| 2029-04 | 1.372.468 AED | 6.527 AED | 807.055 AED |
| 2029-05 | 1.381.298 AED | 6.546 AED | 817.674 AED |
| 2029-06 | 1.390.185 AED | 6.564 AED | 828.293 AED |
| 2029-07 | 1.399.130 AED | 6.583 AED | 838.912 AED |
| 2029-08 | 1.408.132 AED | 6.602 AED | 849.532 AED |
| 2029-09 | 1.417.192 AED | 6.621 AED | 860.151 AED |
| 2029-10 | 1.426.310 AED | 6.640 AED | 870.770 AED |
| 2029-11 | 1.435.487 AED | 6.659 AED | 881.389 AED |
| 2029-12 | 1.444.723 AED | 6.678 AED | 892.008 AED |
| 2030-01 | 1.454.019 AED | 6.697 AED | 902.627 AED |
| 2030-02 | 1.463.374 AED | 6.716 AED | 913.246 AED |
| 2030-03 | 1.472.789 AED | 6.735 AED | 923.866 AED |
| 2030-04 | 1.482.265 AED | 6.754 AED | 934.485 AED |
| 2030-05 | 1.491.802 AED | 6.773 AED | 945.104 AED |
| 2030-06 | 1.501.400 AED | 6.792 AED | 955.723 AED |
| 2030-07 | 1.511.060 AED | 6.812 AED | 966.342 AED |
| 2030-08 | 1.520.783 AED | 6.831 AED | 976.961 AED |
| 2030-09 | 1.530.567 AED | 6.851 AED | 987.580 AED |
| 2030-10 | 1.540.415 AED | 6.870 AED | 998.200 AED |
| 2030-11 | 1.550.326 AED | 6.890 AED | 1.008.819 AED |
| 2030-12 | 1.560.301 AED | 6.909 AED | 1.019.438 AED |
| 2031-01 | 1.570.340 AED | 6.929 AED | 1.030.057 AED |
| 2031-02 | 1.580.444 AED | 6.948 AED | 1.040.676 AED |
| 2031-03 | 1.590.612 AED | 6.968 AED | 1.051.295 AED |
| 2031-04 | 1.600.846 AED | 6.988 AED | 1.061.915 AED |
| 2031-05 | 1.611.146 AED | 7.008 AED | 1.061.915 AED |
| 2031-06 | 1.621.512 AED | 7.027 AED | 1.061.915 AED |
| 2031-07 | 1.631.945 AED | 7.047 AED | 1.061.915 AED |
| 2031-08 | 1.642.445 AED | 7.067 AED | 1.061.915 AED |
| 2031-09 | 1.653.013 AED | 7.087 AED | 1.061.915 AED |
| 2031-10 | 1.663.648 AED | 7.107 AED | 1.061.915 AED |
| 2031-11 | 1.674.352 AED | 7.127 AED | 1.061.915 AED |
| 2031-12 | 1.685.125 AED | 7.148 AED | 1.061.915 AED |
| 2032-01 | 1.695.967 AED | 7.168 AED | 1.061.915 AED |
| 2032-02 | 1.706.879 AED | 7.188 AED | 1.061.915 AED |
| 2032-03 | 1.717.861 AED | 7.208 AED | 1.061.915 AED |
| 2032-04 | 1.728.914 AED | 7.229 AED | 1.061.915 AED |
| 2032-05 | 1.740.038 AED | 7.249 AED | 1.061.915 AED |
| 2032-06 | 1.751.233 AED | 7.269 AED | 1.061.915 AED |
| 2032-07 | 1.762.501 AED | 7.290 AED | 1.061.915 AED |
| 2032-08 | 1.773.841 AED | 7.310 AED | 1.061.915 AED |
| 2032-09 | 1.785.254 AED | 7.331 AED | 1.061.915 AED |
| 2032-10 | 1.796.740 AED | 7.352 AED | 1.061.915 AED |
| 2032-11 | 1.808.301 AED | 7.372 AED | 1.061.915 AED |
| 2032-12 | 1.819.935 AED | 7.393 AED | 1.061.915 AED |
| 2033-01 | 1.831.645 AED | 7.414 AED | 1.061.915 AED |
| 2033-02 | 1.843.430 AED | 7.435 AED | 1.061.915 AED |
| 2033-03 | 1.855.290 AED | 7.456 AED | 1.061.915 AED |
| 2033-04 | 1.867.227 AED | 7.477 AED | 1.061.915 AED |
| 2033-05 | 1.879.241 AED | 7.498 AED | 1.061.915 AED |
| 2033-06 | 1.891.332 AED | 7.519 AED | 1.061.915 AED |
| 2033-07 | 1.903.501 AED | 7.540 AED | 1.061.915 AED |
| 2033-08 | 1.915.748 AED | 7.561 AED | 1.061.915 AED |
| 2033-09 | 1.928.074 AED | 7.582 AED | 1.061.915 AED |
| 2033-10 | 1.940.480 AED | 7.603 AED | 1.061.915 AED |
| 2033-11 | 1.952.965 AED | 7.625 AED | 1.061.915 AED |
| 2033-12 | 1.965.530 AED | 7.646 AED | 1.061.915 AED |
| 2034-01 | 1.978.176 AED | 7.668 AED | 1.061.915 AED |
| 2034-02 | 1.990.904 AED | 7.689 AED | 1.061.915 AED |
| 2034-03 | 2.003.714 AED | 7.711 AED | 1.061.915 AED |
| 2034-04 | 2.016.605 AED | 7.732 AED | 1.061.915 AED |
| 2034-05 | 2.029.580 AED | 7.754 AED | 1.061.915 AED |
| 2034-06 | 2.042.639 AED | 7.775 AED | 1.061.915 AED |
| 2034-07 | 2.055.781 AED | 7.797 AED | 1.061.915 AED |
| 2034-08 | 2.069.008 AED | 7.819 AED | 1.061.915 AED |
| 2034-09 | 2.082.320 AED | 7.841 AED | 1.061.915 AED |
| 2034-10 | 2.095.718 AED | 7.863 AED | 1.061.915 AED |
| 2034-11 | 2.109.202 AED | 7.885 AED | 1.061.915 AED |
| 2034-12 | 2.122.772 AED | 7.907 AED | 1.061.915 AED |
| 2035-01 | 2.136.430 AED | 7.929 AED | 1.061.915 AED |
| 2035-02 | 2.150.176 AED | 7.951 AED | 1.061.915 AED |
| 2035-03 | 2.164.011 AED | 7.973 AED | 1.061.915 AED |
| 2035-04 | 2.177.934 AED | 7.995 AED | 1.061.915 AED |
| 2035-05 | 2.191.947 AED | 8.018 AED | 1.061.915 AED |
| 2035-06 | 2.206.050 AED | 8.040 AED | 1.061.915 AED |
| 2035-07 | 2.220.244 AED | 8.062 AED | 1.061.915 AED |
| 2035-08 | 2.234.529 AED | 8.085 AED | 1.061.915 AED |
| 2035-09 | 2.248.906 AED | 8.107 AED | 1.061.915 AED |
| 2035-10 | 2.263.375 AED | 8.130 AED | 1.061.915 AED |
| 2035-11 | 2.277.938 AED | 8.152 AED | 1.061.915 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.061.915 AED | 0 AED | 223.002 AED |
| 2026 | 1.146.868 AED | 0 AED | 456.623 AED |
| 2027 | 1.238.617 AED | 18.120 AED | 637.149 AED |
| 2028 | 1.337.707 AED | 76.229 AED | 764.578 AED |
| 2029 | 1.444.723 AED | 78.889 AED | 892.008 AED |
| 2030 | 1.560.301 AED | 81.630 AED | 1.019.438 AED |
| 2031 | 1.685.125 AED | 84.451 AED | 1.061.915 AED |
| 2032 | 1.819.935 AED | 87.359 AED | 1.061.915 AED |
| 2033 | 1.965.530 AED | 90.356 AED | 1.061.915 AED |
| 2034 | 2.122.772 AED | 93.441 AED | 1.061.915 AED |
Additional Acquisition Costs
| DLD fee (4%) | 42,477 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 46,677 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.