Project details:
Lake Views 2
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: 805,569 AED
Sizes:
From sqft: 420 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 64,446.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 6,300 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 805,569 AED)
Payment Plan: Samana - Barari Lagoons - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 161,114 AED |
| 2025-12-15 | Until Handover | 1.0 | 8,056 AED |
| 2026-01-15 | Until Handover | 1.0 | 8,056 AED |
| 2026-02-15 | Until Handover | 1.0 | 8,056 AED |
| 2026-03-15 | Until Handover | 1.0 | 8,056 AED |
| 2026-04-15 | Until Handover | 1.0 | 8,056 AED |
| 2026-05-15 | Until Handover | 1.0 | 8,056 AED |
| 2026-06-15 | Until Handover | 1.0 | 8,056 AED |
| 2026-07-15 | Until Handover | 1.0 | 8,056 AED |
| 2026-08-15 | Until Handover | 1.0 | 8,056 AED |
| 2026-09-15 | Until Handover | 1.0 | 8,056 AED |
| 2026-10-15 | Until Handover | 1.0 | 8,056 AED |
| 2026-11-15 | Until Handover | 11.0 | 88,613 AED |
| 2026-12-15 | Until Handover | 1.0 | 8,056 AED |
| 2027-01-15 | Until Handover | 1.0 | 8,056 AED |
| 2027-02-15 | Until Handover | 1.0 | 8,056 AED |
| 2027-03-15 | Until Handover | 1.0 | 8,056 AED |
| 2027-04-15 | Until Handover | 1.0 | 8,056 AED |
| 2027-05-15 | Until Handover | 6.0 | 48,334 AED |
| 2027-06-15 | Until Handover | 1.0 | 8,056 AED |
| 2027-07-15 | Until Handover | 1.0 | 8,056 AED |
| 2027-08-15 | Until Handover | 1.0 | 8,056 AED |
| 2027-09-15 | Until Handover | 1.0 | 8,056 AED |
| 2027-10-15 | Until Handover | 1.0 | 8,056 AED |
| 2027-11-15 | Until Handover | 1.0 | 8,056 AED |
| 2027-12-15 | Until Handover | 1.0 | 8,056 AED |
| 2028-01-15 | Until Handover | 1.0 | 8,056 AED |
| 2028-02-15 | Until Handover | 1.0 | 8,056 AED |
| 2028-03-15 | Until Handover | 1.0 | 8,056 AED |
| 2028-04-15 | Until Handover | 1.0 | 8,056 AED |
| 2028-05-15 | Until Handover | 1.0 | 8,056 AED |
| 2028-06-15 | Until Handover | 1.0 | 8,056 AED |
| 2028-07-15 | Until Handover | 1.0 | 8,056 AED |
| 2028-08-15 | Until Handover | 1.0 | 8,056 AED |
| 2028-09-15 | Until Handover | 1.0 | 8,056 AED |
| 2028-10-15 | Until Handover | 1.0 | 8,056 AED |
| 2028-11-15 | Until Handover | 1.0 | 8,056 AED |
| 2028-12-15 | Until Handover | 1.0 | 8,056 AED |
| 2029-01-15 | Until Handover | 1.0 | 8,056 AED |
| 2029-02-15 | Until Handover | 1.0 | 8,056 AED |
| 2029-03-15 | Until Handover | 1.0 | 8,056 AED |
| 2029-04-15 | Until Handover | 1.0 | 8,056 AED |
| 2029-05-15 | Until Handover | 1.0 | 8,056 AED |
| 2029-06-15 | Until Handover | 1.0 | 8,056 AED |
| 2029-07-15 | Until Handover | 1.0 | 8,056 AED |
| 2029-08-15 | Until Handover | 1.0 | 8,056 AED |
| 2029-09-15 | Until Handover | 1.0 | 8,056 AED |
| 2029-10-15 | Until Handover | 1.0 | 8,056 AED |
| 2029-11-15 | Until Handover | 1.0 | 8,056 AED |
| 2029-12-15 | Until Handover | 1.0 | 8,056 AED |
| 2030-01-15 | Until Handover | 1.0 | 8,056 AED |
| 2030-02-15 | Until Handover | 1.0 | 8,056 AED |
| 2030-03-15 | Until Handover | 1.0 | 8,056 AED |
| 2030-04-15 | Until Handover | 1.0 | 8,056 AED |
| 2030-05-15 | Until Handover | 1.0 | 8,056 AED |
| 2030-06-15 | Until Handover | 1.0 | 8,056 AED |
| 2030-07-15 | Until Handover | 1.0 | 8,056 AED |
| 2030-08-15 | Until Handover | 1.0 | 8,056 AED |
| 2030-09-15 | Until Handover | 1.0 | 8,056 AED |
| 2030-10-15 | Until Handover | 1.0 | 8,056 AED |
| 2030-11-15 | Until Handover | 1.0 | 8,056 AED |
| 2030-12-15 | Until Handover | 1.0 | 8,056 AED |
| 2031-01-15 | Until Handover | 1.0 | 8,056 AED |
| 2031-02-15 | Until Handover | 1.0 | 8,056 AED |
| 2031-03-15 | Until Handover | 1.0 | 8,056 AED |
| 2031-04-15 | Until Handover | 1.0 | 8,056 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 169,169 AED |
| 2026 | 177,225 AED |
| 2027 | 136,947 AED |
| 2028 | 96,668 AED |
| 2029 | 96,668 AED |
| 2030 | 96,668 AED |
| 2031 | 32,223 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 805.569 AED | 0 AED | 169.169 AED |
| 2026-01 | 810.752 AED | 0 AED | 177.225 AED |
| 2026-02 | 815.968 AED | 0 AED | 185.280 AED |
| 2026-03 | 821.218 AED | 0 AED | 193.336 AED |
| 2026-04 | 826.502 AED | 0 AED | 201.392 AED |
| 2026-05 | 831.819 AED | 0 AED | 209.447 AED |
| 2026-06 | 837.171 AED | 0 AED | 217.503 AED |
| 2026-07 | 842.558 AED | 0 AED | 225.559 AED |
| 2026-08 | 847.979 AED | 0 AED | 233.615 AED |
| 2026-09 | 853.435 AED | 0 AED | 241.670 AED |
| 2026-10 | 858.926 AED | 0 AED | 249.726 AED |
| 2026-11 | 864.452 AED | 0 AED | 338.338 AED |
| 2026-12 | 870.014 AED | 0 AED | 346.394 AED |
| 2027-01 | 875.612 AED | 0 AED | 354.450 AED |
| 2027-02 | 881.245 AED | 0 AED | 362.506 AED |
| 2027-03 | 886.915 AED | 0 AED | 370.561 AED |
| 2027-04 | 892.622 AED | 0 AED | 378.617 AED |
| 2027-05 | 898.365 AED | 0 AED | 426.951 AED |
| 2027-06 | 904.145 AED | 0 AED | 435.007 AED |
| 2027-07 | 909.962 AED | 0 AED | 443.062 AED |
| 2027-08 | 915.817 AED | 0 AED | 451.118 AED |
| 2027-09 | 921.710 AED | 0 AED | 459.174 AED |
| 2027-10 | 927.640 AED | 4.845 AED | 467.230 AED |
| 2027-11 | 933.608 AED | 4.845 AED | 475.285 AED |
| 2027-12 | 939.615 AED | 4.845 AED | 483.341 AED |
| 2028-01 | 945.661 AED | 5.006 AED | 491.397 AED |
| 2028-02 | 951.745 AED | 5.020 AED | 499.452 AED |
| 2028-03 | 957.869 AED | 5.033 AED | 507.508 AED |
| 2028-04 | 964.032 AED | 5.047 AED | 515.564 AED |
| 2028-05 | 970.234 AED | 5.061 AED | 523.619 AED |
| 2028-06 | 976.477 AED | 5.075 AED | 531.675 AED |
| 2028-07 | 982.759 AED | 5.088 AED | 539.731 AED |
| 2028-08 | 989.083 AED | 5.102 AED | 547.786 AED |
| 2028-09 | 995.446 AED | 5.116 AED | 555.842 AED |
| 2028-10 | 1.001.851 AED | 5.130 AED | 563.898 AED |
| 2028-11 | 1.008.297 AED | 5.144 AED | 571.953 AED |
| 2028-12 | 1.014.784 AED | 5.158 AED | 580.009 AED |
| 2029-01 | 1.021.314 AED | 5.172 AED | 588.065 AED |
| 2029-02 | 1.027.885 AED | 5.186 AED | 596.121 AED |
| 2029-03 | 1.034.498 AED | 5.200 AED | 604.176 AED |
| 2029-04 | 1.041.154 AED | 5.214 AED | 612.232 AED |
| 2029-05 | 1.047.853 AED | 5.228 AED | 620.288 AED |
| 2029-06 | 1.054.595 AED | 5.243 AED | 628.343 AED |
| 2029-07 | 1.061.380 AED | 5.257 AED | 636.399 AED |
| 2029-08 | 1.068.209 AED | 5.271 AED | 644.455 AED |
| 2029-09 | 1.075.082 AED | 5.285 AED | 652.510 AED |
| 2029-10 | 1.081.999 AED | 5.300 AED | 660.566 AED |
| 2029-11 | 1.088.961 AED | 5.314 AED | 668.622 AED |
| 2029-12 | 1.095.967 AED | 5.329 AED | 676.677 AED |
| 2030-01 | 1.103.019 AED | 5.343 AED | 684.733 AED |
| 2030-02 | 1.110.116 AED | 5.357 AED | 692.789 AED |
| 2030-03 | 1.117.258 AED | 5.372 AED | 700.845 AED |
| 2030-04 | 1.124.447 AED | 5.387 AED | 708.900 AED |
| 2030-05 | 1.131.681 AED | 5.401 AED | 716.956 AED |
| 2030-06 | 1.138.963 AED | 5.416 AED | 725.012 AED |
| 2030-07 | 1.146.291 AED | 5.430 AED | 733.067 AED |
| 2030-08 | 1.153.666 AED | 5.445 AED | 741.123 AED |
| 2030-09 | 1.161.089 AED | 5.460 AED | 749.179 AED |
| 2030-10 | 1.168.559 AED | 5.475 AED | 757.234 AED |
| 2030-11 | 1.176.078 AED | 5.489 AED | 765.290 AED |
| 2030-12 | 1.183.645 AED | 5.504 AED | 773.346 AED |
| 2031-01 | 1.191.260 AED | 5.519 AED | 781.401 AED |
| 2031-02 | 1.198.925 AED | 5.534 AED | 789.457 AED |
| 2031-03 | 1.206.639 AED | 5.549 AED | 797.513 AED |
| 2031-04 | 1.214.402 AED | 5.564 AED | 805.568 AED |
| 2031-05 | 1.222.216 AED | 5.579 AED | 805.568 AED |
| 2031-06 | 1.230.080 AED | 5.594 AED | 805.568 AED |
| 2031-07 | 1.237.994 AED | 5.609 AED | 805.568 AED |
| 2031-08 | 1.245.959 AED | 5.624 AED | 805.568 AED |
| 2031-09 | 1.253.976 AED | 5.639 AED | 805.568 AED |
| 2031-10 | 1.262.044 AED | 5.655 AED | 805.568 AED |
| 2031-11 | 1.270.164 AED | 5.670 AED | 805.568 AED |
| 2031-12 | 1.278.336 AED | 5.685 AED | 805.568 AED |
| 2032-01 | 1.286.561 AED | 5.700 AED | 805.568 AED |
| 2032-02 | 1.294.839 AED | 5.716 AED | 805.568 AED |
| 2032-03 | 1.303.170 AED | 5.731 AED | 805.568 AED |
| 2032-04 | 1.311.555 AED | 5.747 AED | 805.568 AED |
| 2032-05 | 1.319.993 AED | 5.762 AED | 805.568 AED |
| 2032-06 | 1.328.486 AED | 5.778 AED | 805.568 AED |
| 2032-07 | 1.337.034 AED | 5.793 AED | 805.568 AED |
| 2032-08 | 1.345.636 AED | 5.809 AED | 805.568 AED |
| 2032-09 | 1.354.294 AED | 5.824 AED | 805.568 AED |
| 2032-10 | 1.363.008 AED | 5.840 AED | 805.568 AED |
| 2032-11 | 1.371.777 AED | 5.856 AED | 805.568 AED |
| 2032-12 | 1.380.603 AED | 5.871 AED | 805.568 AED |
| 2033-01 | 1.389.486 AED | 5.887 AED | 805.568 AED |
| 2033-02 | 1.398.426 AED | 5.903 AED | 805.568 AED |
| 2033-03 | 1.407.424 AED | 5.919 AED | 805.568 AED |
| 2033-04 | 1.416.479 AED | 5.935 AED | 805.568 AED |
| 2033-05 | 1.425.593 AED | 5.951 AED | 805.568 AED |
| 2033-06 | 1.434.765 AED | 5.967 AED | 805.568 AED |
| 2033-07 | 1.443.996 AED | 5.983 AED | 805.568 AED |
| 2033-08 | 1.453.287 AED | 5.999 AED | 805.568 AED |
| 2033-09 | 1.462.637 AED | 6.015 AED | 805.568 AED |
| 2033-10 | 1.472.048 AED | 6.031 AED | 805.568 AED |
| 2033-11 | 1.481.519 AED | 6.047 AED | 805.568 AED |
| 2033-12 | 1.491.051 AED | 6.063 AED | 805.568 AED |
| 2034-01 | 1.500.645 AED | 6.080 AED | 805.568 AED |
| 2034-02 | 1.510.300 AED | 6.096 AED | 805.568 AED |
| 2034-03 | 1.520.017 AED | 6.112 AED | 805.568 AED |
| 2034-04 | 1.529.797 AED | 6.129 AED | 805.568 AED |
| 2034-05 | 1.539.640 AED | 6.145 AED | 805.568 AED |
| 2034-06 | 1.549.546 AED | 6.161 AED | 805.568 AED |
| 2034-07 | 1.559.516 AED | 6.178 AED | 805.568 AED |
| 2034-08 | 1.569.550 AED | 6.194 AED | 805.568 AED |
| 2034-09 | 1.579.649 AED | 6.211 AED | 805.568 AED |
| 2034-10 | 1.589.812 AED | 6.228 AED | 805.568 AED |
| 2034-11 | 1.600.041 AED | 6.244 AED | 805.568 AED |
| 2034-12 | 1.610.336 AED | 6.261 AED | 805.568 AED |
| 2035-01 | 1.620.697 AED | 6.278 AED | 805.568 AED |
| 2035-02 | 1.631.124 AED | 6.294 AED | 805.568 AED |
| 2035-03 | 1.641.619 AED | 6.311 AED | 805.568 AED |
| 2035-04 | 1.652.181 AED | 6.328 AED | 805.568 AED |
| 2035-05 | 1.662.811 AED | 6.345 AED | 805.568 AED |
| 2035-06 | 1.673.510 AED | 6.362 AED | 805.568 AED |
| 2035-07 | 1.684.277 AED | 6.379 AED | 805.568 AED |
| 2035-08 | 1.695.114 AED | 6.396 AED | 805.568 AED |
| 2035-09 | 1.706.020 AED | 6.413 AED | 805.568 AED |
| 2035-10 | 1.716.997 AED | 6.430 AED | 805.568 AED |
| 2035-11 | 1.728.044 AED | 6.447 AED | 805.568 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 805.569 AED | 0 AED | 169.169 AED |
| 2026 | 870.014 AED | 0 AED | 346.394 AED |
| 2027 | 939.615 AED | 14.535 AED | 483.341 AED |
| 2028 | 1.014.784 AED | 60.980 AED | 580.009 AED |
| 2029 | 1.095.967 AED | 62.999 AED | 676.677 AED |
| 2030 | 1.183.645 AED | 65.079 AED | 773.346 AED |
| 2031 | 1.278.336 AED | 67.221 AED | 805.568 AED |
| 2032 | 1.380.603 AED | 69.427 AED | 805.568 AED |
| 2033 | 1.491.051 AED | 71.700 AED | 805.568 AED |
| 2034 | 1.610.336 AED | 74.039 AED | 805.568 AED |
Additional Acquisition Costs
| DLD fee (4%) | 32,223 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 36,423 AED |
Price Range:
From price: 1,238,075 AED
Sizes:
From sqft: 682 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 99,046.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 10,230 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,238,075 AED)
Payment Plan: Samana - Barari Lagoons - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 247,615 AED |
| 2025-12-15 | Until Handover | 1.0 | 12,381 AED |
| 2026-01-15 | Until Handover | 1.0 | 12,381 AED |
| 2026-02-15 | Until Handover | 1.0 | 12,381 AED |
| 2026-03-15 | Until Handover | 1.0 | 12,381 AED |
| 2026-04-15 | Until Handover | 1.0 | 12,381 AED |
| 2026-05-15 | Until Handover | 1.0 | 12,381 AED |
| 2026-06-15 | Until Handover | 1.0 | 12,381 AED |
| 2026-07-15 | Until Handover | 1.0 | 12,381 AED |
| 2026-08-15 | Until Handover | 1.0 | 12,381 AED |
| 2026-09-15 | Until Handover | 1.0 | 12,381 AED |
| 2026-10-15 | Until Handover | 1.0 | 12,381 AED |
| 2026-11-15 | Until Handover | 11.0 | 136,188 AED |
| 2026-12-15 | Until Handover | 1.0 | 12,381 AED |
| 2027-01-15 | Until Handover | 1.0 | 12,381 AED |
| 2027-02-15 | Until Handover | 1.0 | 12,381 AED |
| 2027-03-15 | Until Handover | 1.0 | 12,381 AED |
| 2027-04-15 | Until Handover | 1.0 | 12,381 AED |
| 2027-05-15 | Until Handover | 6.0 | 74,285 AED |
| 2027-06-15 | Until Handover | 1.0 | 12,381 AED |
| 2027-07-15 | Until Handover | 1.0 | 12,381 AED |
| 2027-08-15 | Until Handover | 1.0 | 12,381 AED |
| 2027-09-15 | Until Handover | 1.0 | 12,381 AED |
| 2027-10-15 | Until Handover | 1.0 | 12,381 AED |
| 2027-11-15 | Until Handover | 1.0 | 12,381 AED |
| 2027-12-15 | Until Handover | 1.0 | 12,381 AED |
| 2028-01-15 | Until Handover | 1.0 | 12,381 AED |
| 2028-02-15 | Until Handover | 1.0 | 12,381 AED |
| 2028-03-15 | Until Handover | 1.0 | 12,381 AED |
| 2028-04-15 | Until Handover | 1.0 | 12,381 AED |
| 2028-05-15 | Until Handover | 1.0 | 12,381 AED |
| 2028-06-15 | Until Handover | 1.0 | 12,381 AED |
| 2028-07-15 | Until Handover | 1.0 | 12,381 AED |
| 2028-08-15 | Until Handover | 1.0 | 12,381 AED |
| 2028-09-15 | Until Handover | 1.0 | 12,381 AED |
| 2028-10-15 | Until Handover | 1.0 | 12,381 AED |
| 2028-11-15 | Until Handover | 1.0 | 12,381 AED |
| 2028-12-15 | Until Handover | 1.0 | 12,381 AED |
| 2029-01-15 | Until Handover | 1.0 | 12,381 AED |
| 2029-02-15 | Until Handover | 1.0 | 12,381 AED |
| 2029-03-15 | Until Handover | 1.0 | 12,381 AED |
| 2029-04-15 | Until Handover | 1.0 | 12,381 AED |
| 2029-05-15 | Until Handover | 1.0 | 12,381 AED |
| 2029-06-15 | Until Handover | 1.0 | 12,381 AED |
| 2029-07-15 | Until Handover | 1.0 | 12,381 AED |
| 2029-08-15 | Until Handover | 1.0 | 12,381 AED |
| 2029-09-15 | Until Handover | 1.0 | 12,381 AED |
| 2029-10-15 | Until Handover | 1.0 | 12,381 AED |
| 2029-11-15 | Until Handover | 1.0 | 12,381 AED |
| 2029-12-15 | Until Handover | 1.0 | 12,381 AED |
| 2030-01-15 | Until Handover | 1.0 | 12,381 AED |
| 2030-02-15 | Until Handover | 1.0 | 12,381 AED |
| 2030-03-15 | Until Handover | 1.0 | 12,381 AED |
| 2030-04-15 | Until Handover | 1.0 | 12,381 AED |
| 2030-05-15 | Until Handover | 1.0 | 12,381 AED |
| 2030-06-15 | Until Handover | 1.0 | 12,381 AED |
| 2030-07-15 | Until Handover | 1.0 | 12,381 AED |
| 2030-08-15 | Until Handover | 1.0 | 12,381 AED |
| 2030-09-15 | Until Handover | 1.0 | 12,381 AED |
| 2030-10-15 | Until Handover | 1.0 | 12,381 AED |
| 2030-11-15 | Until Handover | 1.0 | 12,381 AED |
| 2030-12-15 | Until Handover | 1.0 | 12,381 AED |
| 2031-01-15 | Until Handover | 1.0 | 12,381 AED |
| 2031-02-15 | Until Handover | 1.0 | 12,381 AED |
| 2031-03-15 | Until Handover | 1.0 | 12,381 AED |
| 2031-04-15 | Until Handover | 1.0 | 12,381 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 259,996 AED |
| 2026 | 272,377 AED |
| 2027 | 210,473 AED |
| 2028 | 148,569 AED |
| 2029 | 148,569 AED |
| 2030 | 148,569 AED |
| 2031 | 49,523 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.238.075 AED | 0 AED | 259.995 AED |
| 2026-01 | 1.246.040 AED | 0 AED | 272.376 AED |
| 2026-02 | 1.254.057 AED | 0 AED | 284.757 AED |
| 2026-03 | 1.262.126 AED | 0 AED | 297.138 AED |
| 2026-04 | 1.270.247 AED | 0 AED | 309.518 AED |
| 2026-05 | 1.278.419 AED | 0 AED | 321.899 AED |
| 2026-06 | 1.286.645 AED | 0 AED | 334.280 AED |
| 2026-07 | 1.294.923 AED | 0 AED | 346.661 AED |
| 2026-08 | 1.303.255 AED | 0 AED | 359.041 AED |
| 2026-09 | 1.311.640 AED | 0 AED | 371.422 AED |
| 2026-10 | 1.320.079 AED | 0 AED | 383.803 AED |
| 2026-11 | 1.328.572 AED | 0 AED | 519.991 AED |
| 2026-12 | 1.337.121 AED | 0 AED | 532.372 AED |
| 2027-01 | 1.345.724 AED | 0 AED | 544.753 AED |
| 2027-02 | 1.354.382 AED | 0 AED | 557.133 AED |
| 2027-03 | 1.363.096 AED | 0 AED | 569.514 AED |
| 2027-04 | 1.371.866 AED | 0 AED | 581.895 AED |
| 2027-05 | 1.380.693 AED | 0 AED | 656.179 AED |
| 2027-06 | 1.389.576 AED | 0 AED | 668.560 AED |
| 2027-07 | 1.398.517 AED | 0 AED | 680.941 AED |
| 2027-08 | 1.407.515 AED | 0 AED | 693.322 AED |
| 2027-09 | 1.416.571 AED | 0 AED | 705.702 AED |
| 2027-10 | 1.425.685 AED | 7.401 AED | 718.083 AED |
| 2027-11 | 1.434.858 AED | 7.401 AED | 730.464 AED |
| 2027-12 | 1.444.090 AED | 7.401 AED | 742.845 AED |
| 2028-01 | 1.453.382 AED | 7.648 AED | 755.225 AED |
| 2028-02 | 1.462.733 AED | 7.669 AED | 767.606 AED |
| 2028-03 | 1.472.144 AED | 7.690 AED | 779.987 AED |
| 2028-04 | 1.481.616 AED | 7.712 AED | 792.368 AED |
| 2028-05 | 1.491.148 AED | 7.733 AED | 804.748 AED |
| 2028-06 | 1.500.743 AED | 7.754 AED | 817.129 AED |
| 2028-07 | 1.510.398 AED | 7.775 AED | 829.510 AED |
| 2028-08 | 1.520.116 AED | 7.796 AED | 841.891 AED |
| 2028-09 | 1.529.897 AED | 7.818 AED | 854.271 AED |
| 2028-10 | 1.539.740 AED | 7.839 AED | 866.652 AED |
| 2028-11 | 1.549.647 AED | 7.860 AED | 879.033 AED |
| 2028-12 | 1.559.617 AED | 7.882 AED | 891.414 AED |
| 2029-01 | 1.569.652 AED | 7.903 AED | 903.794 AED |
| 2029-02 | 1.579.751 AED | 7.925 AED | 916.175 AED |
| 2029-03 | 1.589.915 AED | 7.947 AED | 928.556 AED |
| 2029-04 | 1.600.145 AED | 7.968 AED | 940.937 AED |
| 2029-05 | 1.610.440 AED | 7.990 AED | 953.317 AED |
| 2029-06 | 1.620.802 AED | 8.012 AED | 965.698 AED |
| 2029-07 | 1.631.230 AED | 8.034 AED | 978.079 AED |
| 2029-08 | 1.641.726 AED | 8.056 AED | 990.460 AED |
| 2029-09 | 1.652.289 AED | 8.078 AED | 1.002.840 AED |
| 2029-10 | 1.662.919 AED | 8.100 AED | 1.015.221 AED |
| 2029-11 | 1.673.619 AED | 8.122 AED | 1.027.602 AED |
| 2029-12 | 1.684.387 AED | 8.144 AED | 1.039.983 AED |
| 2030-01 | 1.695.224 AED | 8.166 AED | 1.052.363 AED |
| 2030-02 | 1.706.131 AED | 8.188 AED | 1.064.744 AED |
| 2030-03 | 1.717.109 AED | 8.211 AED | 1.077.125 AED |
| 2030-04 | 1.728.157 AED | 8.233 AED | 1.089.506 AED |
| 2030-05 | 1.739.276 AED | 8.255 AED | 1.101.886 AED |
| 2030-06 | 1.750.466 AED | 8.278 AED | 1.114.267 AED |
| 2030-07 | 1.761.729 AED | 8.300 AED | 1.126.648 AED |
| 2030-08 | 1.773.064 AED | 8.323 AED | 1.139.029 AED |
| 2030-09 | 1.784.472 AED | 8.346 AED | 1.151.409 AED |
| 2030-10 | 1.795.953 AED | 8.368 AED | 1.163.790 AED |
| 2030-11 | 1.807.508 AED | 8.391 AED | 1.176.171 AED |
| 2030-12 | 1.819.138 AED | 8.414 AED | 1.188.552 AED |
| 2031-01 | 1.830.842 AED | 8.437 AED | 1.200.932 AED |
| 2031-02 | 1.842.622 AED | 8.460 AED | 1.213.313 AED |
| 2031-03 | 1.854.477 AED | 8.483 AED | 1.225.694 AED |
| 2031-04 | 1.866.409 AED | 8.506 AED | 1.238.075 AED |
| 2031-05 | 1.878.418 AED | 8.529 AED | 1.238.075 AED |
| 2031-06 | 1.890.504 AED | 8.552 AED | 1.238.075 AED |
| 2031-07 | 1.902.667 AED | 8.575 AED | 1.238.075 AED |
| 2031-08 | 1.914.909 AED | 8.598 AED | 1.238.075 AED |
| 2031-09 | 1.927.230 AED | 8.622 AED | 1.238.075 AED |
| 2031-10 | 1.939.629 AED | 8.645 AED | 1.238.075 AED |
| 2031-11 | 1.952.109 AED | 8.668 AED | 1.238.075 AED |
| 2031-12 | 1.964.669 AED | 8.692 AED | 1.238.075 AED |
| 2032-01 | 1.977.310 AED | 8.715 AED | 1.238.075 AED |
| 2032-02 | 1.990.032 AED | 8.739 AED | 1.238.075 AED |
| 2032-03 | 2.002.836 AED | 8.763 AED | 1.238.075 AED |
| 2032-04 | 2.015.722 AED | 8.786 AED | 1.238.075 AED |
| 2032-05 | 2.028.691 AED | 8.810 AED | 1.238.075 AED |
| 2032-06 | 2.041.744 AED | 8.834 AED | 1.238.075 AED |
| 2032-07 | 2.054.881 AED | 8.858 AED | 1.238.075 AED |
| 2032-08 | 2.068.102 AED | 8.882 AED | 1.238.075 AED |
| 2032-09 | 2.081.408 AED | 8.906 AED | 1.238.075 AED |
| 2032-10 | 2.094.800 AED | 8.930 AED | 1.238.075 AED |
| 2032-11 | 2.108.278 AED | 8.954 AED | 1.238.075 AED |
| 2032-12 | 2.121.842 AED | 8.978 AED | 1.238.075 AED |
| 2033-01 | 2.135.494 AED | 9.003 AED | 1.238.075 AED |
| 2033-02 | 2.149.234 AED | 9.027 AED | 1.238.075 AED |
| 2033-03 | 2.163.063 AED | 9.051 AED | 1.238.075 AED |
| 2033-04 | 2.176.980 AED | 9.076 AED | 1.238.075 AED |
| 2033-05 | 2.190.987 AED | 9.100 AED | 1.238.075 AED |
| 2033-06 | 2.205.083 AED | 9.125 AED | 1.238.075 AED |
| 2033-07 | 2.219.271 AED | 9.149 AED | 1.238.075 AED |
| 2033-08 | 2.233.550 AED | 9.174 AED | 1.238.075 AED |
| 2033-09 | 2.247.921 AED | 9.199 AED | 1.238.075 AED |
| 2033-10 | 2.262.384 AED | 9.223 AED | 1.238.075 AED |
| 2033-11 | 2.276.940 AED | 9.248 AED | 1.238.075 AED |
| 2033-12 | 2.291.590 AED | 9.273 AED | 1.238.075 AED |
| 2034-01 | 2.306.334 AED | 9.298 AED | 1.238.075 AED |
| 2034-02 | 2.321.173 AED | 9.323 AED | 1.238.075 AED |
| 2034-03 | 2.336.108 AED | 9.348 AED | 1.238.075 AED |
| 2034-04 | 2.351.138 AED | 9.373 AED | 1.238.075 AED |
| 2034-05 | 2.366.265 AED | 9.399 AED | 1.238.075 AED |
| 2034-06 | 2.381.490 AED | 9.424 AED | 1.238.075 AED |
| 2034-07 | 2.396.813 AED | 9.449 AED | 1.238.075 AED |
| 2034-08 | 2.412.234 AED | 9.475 AED | 1.238.075 AED |
| 2034-09 | 2.427.754 AED | 9.500 AED | 1.238.075 AED |
| 2034-10 | 2.443.375 AED | 9.526 AED | 1.238.075 AED |
| 2034-11 | 2.459.095 AED | 9.551 AED | 1.238.075 AED |
| 2034-12 | 2.474.917 AED | 9.577 AED | 1.238.075 AED |
| 2035-01 | 2.490.841 AED | 9.603 AED | 1.238.075 AED |
| 2035-02 | 2.506.867 AED | 9.628 AED | 1.238.075 AED |
| 2035-03 | 2.522.996 AED | 9.654 AED | 1.238.075 AED |
| 2035-04 | 2.539.229 AED | 9.680 AED | 1.238.075 AED |
| 2035-05 | 2.555.567 AED | 9.706 AED | 1.238.075 AED |
| 2035-06 | 2.572.009 AED | 9.732 AED | 1.238.075 AED |
| 2035-07 | 2.588.558 AED | 9.758 AED | 1.238.075 AED |
| 2035-08 | 2.605.213 AED | 9.785 AED | 1.238.075 AED |
| 2035-09 | 2.621.975 AED | 9.811 AED | 1.238.075 AED |
| 2035-10 | 2.638.845 AED | 9.837 AED | 1.238.075 AED |
| 2035-11 | 2.655.823 AED | 9.863 AED | 1.238.075 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.238.075 AED | 0 AED | 259.995 AED |
| 2026 | 1.337.121 AED | 0 AED | 532.372 AED |
| 2027 | 1.444.090 AED | 22.203 AED | 742.845 AED |
| 2028 | 1.559.617 AED | 93.176 AED | 891.414 AED |
| 2029 | 1.684.387 AED | 96.279 AED | 1.039.983 AED |
| 2030 | 1.819.138 AED | 99.473 AED | 1.188.552 AED |
| 2031 | 1.964.669 AED | 102.767 AED | 1.238.075 AED |
| 2032 | 2.121.842 AED | 106.155 AED | 1.238.075 AED |
| 2033 | 2.291.590 AED | 109.648 AED | 1.238.075 AED |
| 2034 | 2.474.917 AED | 113.243 AED | 1.238.075 AED |
Additional Acquisition Costs
| DLD fee (4%) | 49,523 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 53,723 AED |
Price Range:
From price: 1,487,160 AED
Sizes:
From sqft: 1,262 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 118,973.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 18,930 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,487,160 AED)
Payment Plan: Samana - Barari Lagoons - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 297,432 AED |
| 2025-12-15 | Until Handover | 1.0 | 14,872 AED |
| 2026-01-15 | Until Handover | 1.0 | 14,872 AED |
| 2026-02-15 | Until Handover | 1.0 | 14,872 AED |
| 2026-03-15 | Until Handover | 1.0 | 14,872 AED |
| 2026-04-15 | Until Handover | 1.0 | 14,872 AED |
| 2026-05-15 | Until Handover | 1.0 | 14,872 AED |
| 2026-06-15 | Until Handover | 1.0 | 14,872 AED |
| 2026-07-15 | Until Handover | 1.0 | 14,872 AED |
| 2026-08-15 | Until Handover | 1.0 | 14,872 AED |
| 2026-09-15 | Until Handover | 1.0 | 14,872 AED |
| 2026-10-15 | Until Handover | 1.0 | 14,872 AED |
| 2026-11-15 | Until Handover | 11.0 | 163,588 AED |
| 2026-12-15 | Until Handover | 1.0 | 14,872 AED |
| 2027-01-15 | Until Handover | 1.0 | 14,872 AED |
| 2027-02-15 | Until Handover | 1.0 | 14,872 AED |
| 2027-03-15 | Until Handover | 1.0 | 14,872 AED |
| 2027-04-15 | Until Handover | 1.0 | 14,872 AED |
| 2027-05-15 | Until Handover | 6.0 | 89,230 AED |
| 2027-06-15 | Until Handover | 1.0 | 14,872 AED |
| 2027-07-15 | Until Handover | 1.0 | 14,872 AED |
| 2027-08-15 | Until Handover | 1.0 | 14,872 AED |
| 2027-09-15 | Until Handover | 1.0 | 14,872 AED |
| 2027-10-15 | Until Handover | 1.0 | 14,872 AED |
| 2027-11-15 | Until Handover | 1.0 | 14,872 AED |
| 2027-12-15 | Until Handover | 1.0 | 14,872 AED |
| 2028-01-15 | Until Handover | 1.0 | 14,872 AED |
| 2028-02-15 | Until Handover | 1.0 | 14,872 AED |
| 2028-03-15 | Until Handover | 1.0 | 14,872 AED |
| 2028-04-15 | Until Handover | 1.0 | 14,872 AED |
| 2028-05-15 | Until Handover | 1.0 | 14,872 AED |
| 2028-06-15 | Until Handover | 1.0 | 14,872 AED |
| 2028-07-15 | Until Handover | 1.0 | 14,872 AED |
| 2028-08-15 | Until Handover | 1.0 | 14,872 AED |
| 2028-09-15 | Until Handover | 1.0 | 14,872 AED |
| 2028-10-15 | Until Handover | 1.0 | 14,872 AED |
| 2028-11-15 | Until Handover | 1.0 | 14,872 AED |
| 2028-12-15 | Until Handover | 1.0 | 14,872 AED |
| 2029-01-15 | Until Handover | 1.0 | 14,872 AED |
| 2029-02-15 | Until Handover | 1.0 | 14,872 AED |
| 2029-03-15 | Until Handover | 1.0 | 14,872 AED |
| 2029-04-15 | Until Handover | 1.0 | 14,872 AED |
| 2029-05-15 | Until Handover | 1.0 | 14,872 AED |
| 2029-06-15 | Until Handover | 1.0 | 14,872 AED |
| 2029-07-15 | Until Handover | 1.0 | 14,872 AED |
| 2029-08-15 | Until Handover | 1.0 | 14,872 AED |
| 2029-09-15 | Until Handover | 1.0 | 14,872 AED |
| 2029-10-15 | Until Handover | 1.0 | 14,872 AED |
| 2029-11-15 | Until Handover | 1.0 | 14,872 AED |
| 2029-12-15 | Until Handover | 1.0 | 14,872 AED |
| 2030-01-15 | Until Handover | 1.0 | 14,872 AED |
| 2030-02-15 | Until Handover | 1.0 | 14,872 AED |
| 2030-03-15 | Until Handover | 1.0 | 14,872 AED |
| 2030-04-15 | Until Handover | 1.0 | 14,872 AED |
| 2030-05-15 | Until Handover | 1.0 | 14,872 AED |
| 2030-06-15 | Until Handover | 1.0 | 14,872 AED |
| 2030-07-15 | Until Handover | 1.0 | 14,872 AED |
| 2030-08-15 | Until Handover | 1.0 | 14,872 AED |
| 2030-09-15 | Until Handover | 1.0 | 14,872 AED |
| 2030-10-15 | Until Handover | 1.0 | 14,872 AED |
| 2030-11-15 | Until Handover | 1.0 | 14,872 AED |
| 2030-12-15 | Until Handover | 1.0 | 14,872 AED |
| 2031-01-15 | Until Handover | 1.0 | 14,872 AED |
| 2031-02-15 | Until Handover | 1.0 | 14,872 AED |
| 2031-03-15 | Until Handover | 1.0 | 14,872 AED |
| 2031-04-15 | Until Handover | 1.0 | 14,872 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 312,304 AED |
| 2026 | 327,175 AED |
| 2027 | 252,817 AED |
| 2028 | 178,459 AED |
| 2029 | 178,459 AED |
| 2030 | 178,459 AED |
| 2031 | 59,486 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.487.160 AED | 0 AED | 312.303 AED |
| 2026-01 | 1.496.728 AED | 0 AED | 327.175 AED |
| 2026-02 | 1.506.358 AED | 0 AED | 342.046 AED |
| 2026-03 | 1.516.050 AED | 0 AED | 356.918 AED |
| 2026-04 | 1.525.804 AED | 0 AED | 371.789 AED |
| 2026-05 | 1.535.621 AED | 0 AED | 386.661 AED |
| 2026-06 | 1.545.502 AED | 0 AED | 401.533 AED |
| 2026-07 | 1.555.445 AED | 0 AED | 416.404 AED |
| 2026-08 | 1.565.453 AED | 0 AED | 431.276 AED |
| 2026-09 | 1.575.525 AED | 0 AED | 446.147 AED |
| 2026-10 | 1.585.662 AED | 0 AED | 461.019 AED |
| 2026-11 | 1.595.864 AED | 0 AED | 624.607 AED |
| 2026-12 | 1.606.132 AED | 0 AED | 639.478 AED |
| 2027-01 | 1.616.466 AED | 0 AED | 654.350 AED |
| 2027-02 | 1.626.867 AED | 0 AED | 669.221 AED |
| 2027-03 | 1.637.334 AED | 0 AED | 684.093 AED |
| 2027-04 | 1.647.869 AED | 0 AED | 698.965 AED |
| 2027-05 | 1.658.471 AED | 0 AED | 788.194 AED |
| 2027-06 | 1.669.142 AED | 0 AED | 803.066 AED |
| 2027-07 | 1.679.881 AED | 0 AED | 817.937 AED |
| 2027-08 | 1.690.689 AED | 0 AED | 832.809 AED |
| 2027-09 | 1.701.567 AED | 0 AED | 847.681 AED |
| 2027-10 | 1.712.515 AED | 8.336 AED | 862.552 AED |
| 2027-11 | 1.723.534 AED | 8.336 AED | 877.424 AED |
| 2027-12 | 1.734.623 AED | 8.336 AED | 892.295 AED |
| 2028-01 | 1.745.784 AED | 8.634 AED | 907.167 AED |
| 2028-02 | 1.757.016 AED | 8.659 AED | 922.039 AED |
| 2028-03 | 1.768.321 AED | 8.684 AED | 936.910 AED |
| 2028-04 | 1.779.698 AED | 8.710 AED | 951.782 AED |
| 2028-05 | 1.791.149 AED | 8.735 AED | 966.653 AED |
| 2028-06 | 1.802.673 AED | 8.760 AED | 981.525 AED |
| 2028-07 | 1.814.271 AED | 8.786 AED | 996.397 AED |
| 2028-08 | 1.825.945 AED | 8.811 AED | 1.011.268 AED |
| 2028-09 | 1.837.693 AED | 8.837 AED | 1.026.140 AED |
| 2028-10 | 1.849.517 AED | 8.863 AED | 1.041.011 AED |
| 2028-11 | 1.861.416 AED | 8.889 AED | 1.055.883 AED |
| 2028-12 | 1.873.393 AED | 8.914 AED | 1.070.755 AED |
| 2029-01 | 1.885.446 AED | 8.940 AED | 1.085.626 AED |
| 2029-02 | 1.897.577 AED | 8.966 AED | 1.100.498 AED |
| 2029-03 | 1.909.786 AED | 8.992 AED | 1.115.369 AED |
| 2029-04 | 1.922.074 AED | 9.018 AED | 1.130.241 AED |
| 2029-05 | 1.934.441 AED | 9.044 AED | 1.145.113 AED |
| 2029-06 | 1.946.887 AED | 9.071 AED | 1.159.984 AED |
| 2029-07 | 1.959.413 AED | 9.097 AED | 1.174.856 AED |
| 2029-08 | 1.972.020 AED | 9.123 AED | 1.189.728 AED |
| 2029-09 | 1.984.708 AED | 9.150 AED | 1.204.599 AED |
| 2029-10 | 1.997.478 AED | 9.176 AED | 1.219.471 AED |
| 2029-11 | 2.010.330 AED | 9.203 AED | 1.234.342 AED |
| 2029-12 | 2.023.264 AED | 9.229 AED | 1.249.214 AED |
| 2030-01 | 2.036.282 AED | 9.256 AED | 1.264.086 AED |
| 2030-02 | 2.049.384 AED | 9.282 AED | 1.278.957 AED |
| 2030-03 | 2.062.569 AED | 9.309 AED | 1.293.829 AED |
| 2030-04 | 2.075.840 AED | 9.336 AED | 1.308.700 AED |
| 2030-05 | 2.089.196 AED | 9.363 AED | 1.323.572 AED |
| 2030-06 | 2.102.638 AED | 9.390 AED | 1.338.444 AED |
| 2030-07 | 2.116.166 AED | 9.417 AED | 1.353.315 AED |
| 2030-08 | 2.129.782 AED | 9.444 AED | 1.368.187 AED |
| 2030-09 | 2.143.485 AED | 9.471 AED | 1.383.058 AED |
| 2030-10 | 2.157.276 AED | 9.499 AED | 1.397.930 AED |
| 2030-11 | 2.171.156 AED | 9.526 AED | 1.412.802 AED |
| 2030-12 | 2.185.125 AED | 9.553 AED | 1.427.673 AED |
| 2031-01 | 2.199.185 AED | 9.581 AED | 1.442.545 AED |
| 2031-02 | 2.213.334 AED | 9.608 AED | 1.457.416 AED |
| 2031-03 | 2.227.575 AED | 9.636 AED | 1.472.288 AED |
| 2031-04 | 2.241.907 AED | 9.664 AED | 1.487.160 AED |
| 2031-05 | 2.256.332 AED | 9.691 AED | 1.487.160 AED |
| 2031-06 | 2.270.849 AED | 9.719 AED | 1.487.160 AED |
| 2031-07 | 2.285.460 AED | 9.747 AED | 1.487.160 AED |
| 2031-08 | 2.300.164 AED | 9.775 AED | 1.487.160 AED |
| 2031-09 | 2.314.964 AED | 9.803 AED | 1.487.160 AED |
| 2031-10 | 2.329.858 AED | 9.831 AED | 1.487.160 AED |
| 2031-11 | 2.344.849 AED | 9.859 AED | 1.487.160 AED |
| 2031-12 | 2.359.936 AED | 9.887 AED | 1.487.160 AED |
| 2032-01 | 2.375.119 AED | 9.916 AED | 1.487.160 AED |
| 2032-02 | 2.390.401 AED | 9.944 AED | 1.487.160 AED |
| 2032-03 | 2.405.781 AED | 9.972 AED | 1.487.160 AED |
| 2032-04 | 2.421.260 AED | 10.001 AED | 1.487.160 AED |
| 2032-05 | 2.436.838 AED | 10.029 AED | 1.487.160 AED |
| 2032-06 | 2.452.517 AED | 10.058 AED | 1.487.160 AED |
| 2032-07 | 2.468.297 AED | 10.087 AED | 1.487.160 AED |
| 2032-08 | 2.484.178 AED | 10.115 AED | 1.487.160 AED |
| 2032-09 | 2.500.161 AED | 10.144 AED | 1.487.160 AED |
| 2032-10 | 2.516.247 AED | 10.173 AED | 1.487.160 AED |
| 2032-11 | 2.532.437 AED | 10.202 AED | 1.487.160 AED |
| 2032-12 | 2.548.730 AED | 10.231 AED | 1.487.160 AED |
| 2033-01 | 2.565.129 AED | 10.260 AED | 1.487.160 AED |
| 2033-02 | 2.581.633 AED | 10.290 AED | 1.487.160 AED |
| 2033-03 | 2.598.243 AED | 10.319 AED | 1.487.160 AED |
| 2033-04 | 2.614.961 AED | 10.348 AED | 1.487.160 AED |
| 2033-05 | 2.631.785 AED | 10.378 AED | 1.487.160 AED |
| 2033-06 | 2.648.718 AED | 10.407 AED | 1.487.160 AED |
| 2033-07 | 2.665.760 AED | 10.437 AED | 1.487.160 AED |
| 2033-08 | 2.682.912 AED | 10.466 AED | 1.487.160 AED |
| 2033-09 | 2.700.174 AED | 10.496 AED | 1.487.160 AED |
| 2033-10 | 2.717.547 AED | 10.526 AED | 1.487.160 AED |
| 2033-11 | 2.735.032 AED | 10.556 AED | 1.487.160 AED |
| 2033-12 | 2.752.629 AED | 10.585 AED | 1.487.160 AED |
| 2034-01 | 2.770.339 AED | 10.615 AED | 1.487.160 AED |
| 2034-02 | 2.788.164 AED | 10.646 AED | 1.487.160 AED |
| 2034-03 | 2.806.103 AED | 10.676 AED | 1.487.160 AED |
| 2034-04 | 2.824.158 AED | 10.706 AED | 1.487.160 AED |
| 2034-05 | 2.842.328 AED | 10.736 AED | 1.487.160 AED |
| 2034-06 | 2.860.616 AED | 10.767 AED | 1.487.160 AED |
| 2034-07 | 2.879.021 AED | 10.797 AED | 1.487.160 AED |
| 2034-08 | 2.897.545 AED | 10.828 AED | 1.487.160 AED |
| 2034-09 | 2.916.188 AED | 10.858 AED | 1.487.160 AED |
| 2034-10 | 2.934.951 AED | 10.889 AED | 1.487.160 AED |
| 2034-11 | 2.953.834 AED | 10.920 AED | 1.487.160 AED |
| 2034-12 | 2.972.839 AED | 10.950 AED | 1.487.160 AED |
| 2035-01 | 2.991.967 AED | 10.981 AED | 1.487.160 AED |
| 2035-02 | 3.011.217 AED | 11.012 AED | 1.487.160 AED |
| 2035-03 | 3.030.591 AED | 11.043 AED | 1.487.160 AED |
| 2035-04 | 3.050.090 AED | 11.074 AED | 1.487.160 AED |
| 2035-05 | 3.069.715 AED | 11.106 AED | 1.487.160 AED |
| 2035-06 | 3.089.465 AED | 11.137 AED | 1.487.160 AED |
| 2035-07 | 3.109.343 AED | 11.168 AED | 1.487.160 AED |
| 2035-08 | 3.129.348 AED | 11.200 AED | 1.487.160 AED |
| 2035-09 | 3.149.483 AED | 11.231 AED | 1.487.160 AED |
| 2035-10 | 3.169.747 AED | 11.263 AED | 1.487.160 AED |
| 2035-11 | 3.190.141 AED | 11.294 AED | 1.487.160 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.487.160 AED | 0 AED | 312.303 AED |
| 2026 | 1.606.132 AED | 0 AED | 639.478 AED |
| 2027 | 1.734.623 AED | 25.008 AED | 892.295 AED |
| 2028 | 1.873.393 AED | 105.282 AED | 1.070.755 AED |
| 2029 | 2.023.264 AED | 109.009 AED | 1.249.214 AED |
| 2030 | 2.185.125 AED | 112.846 AED | 1.427.673 AED |
| 2031 | 2.359.936 AED | 116.801 AED | 1.487.160 AED |
| 2032 | 2.548.730 AED | 120.872 AED | 1.487.160 AED |
| 2033 | 2.752.629 AED | 125.068 AED | 1.487.160 AED |
| 2034 | 2.972.839 AED | 129.388 AED | 1.487.160 AED |
Additional Acquisition Costs
| DLD fee (4%) | 59,486 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 63,686 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.