Verdan1a
Address: Wadi Al Safa 5th - DUBAI LAND RESIDENCE
Handover Date: 2027-03-31
Developer:
Object 1
Description:
Discounts:
Furnishing: 100%
Other: 1% post paid
Payment Plan:
The amount to be paid at the time of the contract.
Percent: 1.00 % after 1 month
Percent: 1.00 % after 2 month
Percent: 1.00 % after 3 month
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: 10.00 % after 11 month
Percent: 1.00 % 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: 1.00 % after 18 month
Percent: 1.00 % after 19 month
Percent: 1.00 % after 20 month
Percent: 1.00 % after 21 month
Percent: 10.00 % after 22 month
The amount to be paid at the time of the handover.
Price Range:
From price: 1,092,143 AED
Sizes:
From sqft: 696 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 87,371.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 10,440 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,092,143 AED)
Payment Plan: Object 1 - Verdan1a 1 - PP
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 218,429 AED |
| 2025-12-15 | Until Handover | 1.0 | 10,921 AED |
| 2026-01-15 | Until Handover | 1.0 | 10,921 AED |
| 2026-02-15 | Until Handover | 1.0 | 10,921 AED |
| 2026-03-15 | Until Handover | 1.0 | 10,921 AED |
| 2026-04-15 | Until Handover | 1.0 | 10,921 AED |
| 2026-05-15 | Until Handover | 1.0 | 10,921 AED |
| 2026-06-15 | Until Handover | 1.0 | 10,921 AED |
| 2026-07-15 | Until Handover | 1.0 | 10,921 AED |
| 2026-08-15 | Until Handover | 1.0 | 10,921 AED |
| 2026-09-15 | Until Handover | 1.0 | 10,921 AED |
| 2026-10-15 | Until Handover | 10.0 | 109,214 AED |
| 2026-11-15 | Until Handover | 1.0 | 10,921 AED |
| 2026-12-15 | Until Handover | 1.0 | 10,921 AED |
| 2027-01-15 | Until Handover | 1.0 | 10,921 AED |
| 2027-02-15 | Until Handover | 1.0 | 10,921 AED |
| 2027-03-15 | Until Handover | 1.0 | 10,921 AED |
| 2027-03-31 | At Handover | 40.0 | 436,857 AED |
| 2027-04-15 | Until Handover | 1.0 | 10,921 AED |
| 2027-05-15 | Until Handover | 1.0 | 10,921 AED |
| 2027-06-15 | Until Handover | 1.0 | 10,921 AED |
| 2027-07-15 | Until Handover | 1.0 | 10,921 AED |
| 2027-08-15 | Until Handover | 1.0 | 10,921 AED |
| 2027-09-15 | Until Handover | 10.0 | 109,214 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 229,350 AED |
| 2026 | 229,350 AED |
| 2027 | 633,443 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.092.143 AED | 0 AED | 229.350 AED |
| 2026-01 | 1.099.169 AED | 0 AED | 240.271 AED |
| 2026-02 | 1.106.241 AED | 0 AED | 251.192 AED |
| 2026-03 | 1.113.359 AED | 0 AED | 262.114 AED |
| 2026-04 | 1.120.522 AED | 0 AED | 273.035 AED |
| 2026-05 | 1.127.732 AED | 0 AED | 283.957 AED |
| 2026-06 | 1.134.988 AED | 0 AED | 294.878 AED |
| 2026-07 | 1.142.290 AED | 0 AED | 305.800 AED |
| 2026-08 | 1.149.640 AED | 0 AED | 316.721 AED |
| 2026-09 | 1.157.037 AED | 0 AED | 327.642 AED |
| 2026-10 | 1.164.481 AED | 0 AED | 436.857 AED |
| 2026-11 | 1.171.973 AED | 0 AED | 447.778 AED |
| 2026-12 | 1.179.514 AED | 0 AED | 458.700 AED |
| 2027-01 | 1.187.103 AED | 0 AED | 469.621 AED |
| 2027-02 | 1.194.741 AED | 0 AED | 480.542 AED |
| 2027-03 | 1.202.428 AED | 0 AED | 928.321 AED |
| 2027-04 | 1.210.164 AED | 6.410 AED | 939.242 AED |
| 2027-05 | 1.217.951 AED | 6.410 AED | 950.164 AED |
| 2027-06 | 1.225.787 AED | 6.410 AED | 961.085 AED |
| 2027-07 | 1.233.674 AED | 6.410 AED | 972.007 AED |
| 2027-08 | 1.241.611 AED | 6.410 AED | 982.928 AED |
| 2027-09 | 1.249.600 AED | 6.410 AED | 1.092.143 AED |
| 2027-10 | 1.257.640 AED | 6.410 AED | 1.092.143 AED |
| 2027-11 | 1.265.731 AED | 6.410 AED | 1.092.143 AED |
| 2027-12 | 1.273.875 AED | 6.410 AED | 1.092.143 AED |
| 2028-01 | 1.282.071 AED | 6.629 AED | 1.092.143 AED |
| 2028-02 | 1.290.320 AED | 6.647 AED | 1.092.143 AED |
| 2028-03 | 1.298.622 AED | 6.666 AED | 1.092.143 AED |
| 2028-04 | 1.306.977 AED | 6.684 AED | 1.092.143 AED |
| 2028-05 | 1.315.387 AED | 6.703 AED | 1.092.143 AED |
| 2028-06 | 1.323.850 AED | 6.722 AED | 1.092.143 AED |
| 2028-07 | 1.332.368 AED | 6.741 AED | 1.092.143 AED |
| 2028-08 | 1.340.940 AED | 6.759 AED | 1.092.143 AED |
| 2028-09 | 1.349.568 AED | 6.778 AED | 1.092.143 AED |
| 2028-10 | 1.358.251 AED | 6.797 AED | 1.092.143 AED |
| 2028-11 | 1.366.990 AED | 6.816 AED | 1.092.143 AED |
| 2028-12 | 1.375.785 AED | 6.835 AED | 1.092.143 AED |
| 2029-01 | 1.384.637 AED | 6.854 AED | 1.092.143 AED |
| 2029-02 | 1.393.546 AED | 6.873 AED | 1.092.143 AED |
| 2029-03 | 1.402.512 AED | 6.892 AED | 1.092.143 AED |
| 2029-04 | 1.411.536 AED | 6.911 AED | 1.092.143 AED |
| 2029-05 | 1.420.618 AED | 6.930 AED | 1.092.143 AED |
| 2029-06 | 1.429.758 AED | 6.950 AED | 1.092.143 AED |
| 2029-07 | 1.438.957 AED | 6.969 AED | 1.092.143 AED |
| 2029-08 | 1.448.215 AED | 6.988 AED | 1.092.143 AED |
| 2029-09 | 1.457.533 AED | 7.008 AED | 1.092.143 AED |
| 2029-10 | 1.466.911 AED | 7.027 AED | 1.092.143 AED |
| 2029-11 | 1.476.349 AED | 7.046 AED | 1.092.143 AED |
| 2029-12 | 1.485.848 AED | 7.066 AED | 1.092.143 AED |
| 2030-01 | 1.495.408 AED | 7.086 AED | 1.092.143 AED |
| 2030-02 | 1.505.029 AED | 7.105 AED | 1.092.143 AED |
| 2030-03 | 1.514.713 AED | 7.125 AED | 1.092.143 AED |
| 2030-04 | 1.524.459 AED | 7.145 AED | 1.092.143 AED |
| 2030-05 | 1.534.267 AED | 7.164 AED | 1.092.143 AED |
| 2030-06 | 1.544.139 AED | 7.184 AED | 1.092.143 AED |
| 2030-07 | 1.554.074 AED | 7.204 AED | 1.092.143 AED |
| 2030-08 | 1.564.073 AED | 7.224 AED | 1.092.143 AED |
| 2030-09 | 1.574.136 AED | 7.244 AED | 1.092.143 AED |
| 2030-10 | 1.584.264 AED | 7.264 AED | 1.092.143 AED |
| 2030-11 | 1.594.457 AED | 7.284 AED | 1.092.143 AED |
| 2030-12 | 1.604.716 AED | 7.304 AED | 1.092.143 AED |
| 2031-01 | 1.615.041 AED | 7.324 AED | 1.092.143 AED |
| 2031-02 | 1.625.432 AED | 7.344 AED | 1.092.143 AED |
| 2031-03 | 1.635.890 AED | 7.365 AED | 1.092.143 AED |
| 2031-04 | 1.646.415 AED | 7.385 AED | 1.092.143 AED |
| 2031-05 | 1.657.008 AED | 7.405 AED | 1.092.143 AED |
| 2031-06 | 1.667.670 AED | 7.426 AED | 1.092.143 AED |
| 2031-07 | 1.678.400 AED | 7.446 AED | 1.092.143 AED |
| 2031-08 | 1.689.198 AED | 7.467 AED | 1.092.143 AED |
| 2031-09 | 1.700.067 AED | 7.487 AED | 1.092.143 AED |
| 2031-10 | 1.711.005 AED | 7.508 AED | 1.092.143 AED |
| 2031-11 | 1.722.014 AED | 7.529 AED | 1.092.143 AED |
| 2031-12 | 1.733.093 AED | 7.549 AED | 1.092.143 AED |
| 2032-01 | 1.744.244 AED | 7.570 AED | 1.092.143 AED |
| 2032-02 | 1.755.466 AED | 7.591 AED | 1.092.143 AED |
| 2032-03 | 1.766.761 AED | 7.612 AED | 1.092.143 AED |
| 2032-04 | 1.778.129 AED | 7.633 AED | 1.092.143 AED |
| 2032-05 | 1.789.569 AED | 7.654 AED | 1.092.143 AED |
| 2032-06 | 1.801.083 AED | 7.675 AED | 1.092.143 AED |
| 2032-07 | 1.812.672 AED | 7.696 AED | 1.092.143 AED |
| 2032-08 | 1.824.334 AED | 7.717 AED | 1.092.143 AED |
| 2032-09 | 1.836.072 AED | 7.738 AED | 1.092.143 AED |
| 2032-10 | 1.847.885 AED | 7.759 AED | 1.092.143 AED |
| 2032-11 | 1.859.775 AED | 7.781 AED | 1.092.143 AED |
| 2032-12 | 1.871.741 AED | 7.802 AED | 1.092.143 AED |
| 2033-01 | 1.883.784 AED | 7.823 AED | 1.092.143 AED |
| 2033-02 | 1.895.904 AED | 7.845 AED | 1.092.143 AED |
| 2033-03 | 1.908.102 AED | 7.866 AED | 1.092.143 AED |
| 2033-04 | 1.920.379 AED | 7.888 AED | 1.092.143 AED |
| 2033-05 | 1.932.735 AED | 7.909 AED | 1.092.143 AED |
| 2033-06 | 1.945.170 AED | 7.931 AED | 1.092.143 AED |
| 2033-07 | 1.957.685 AED | 7.953 AED | 1.092.143 AED |
| 2033-08 | 1.970.281 AED | 7.974 AED | 1.092.143 AED |
| 2033-09 | 1.982.958 AED | 7.996 AED | 1.092.143 AED |
| 2033-10 | 1.995.716 AED | 8.018 AED | 1.092.143 AED |
| 2033-11 | 2.008.557 AED | 8.040 AED | 1.092.143 AED |
| 2033-12 | 2.021.480 AED | 8.062 AED | 1.092.143 AED |
| 2034-01 | 2.034.486 AED | 8.084 AED | 1.092.143 AED |
| 2034-02 | 2.047.576 AED | 8.106 AED | 1.092.143 AED |
| 2034-03 | 2.060.750 AED | 8.128 AED | 1.092.143 AED |
| 2034-04 | 2.074.009 AED | 8.151 AED | 1.092.143 AED |
| 2034-05 | 2.087.354 AED | 8.173 AED | 1.092.143 AED |
| 2034-06 | 2.100.784 AED | 8.195 AED | 1.092.143 AED |
| 2034-07 | 2.114.300 AED | 8.217 AED | 1.092.143 AED |
| 2034-08 | 2.127.904 AED | 8.240 AED | 1.092.143 AED |
| 2034-09 | 2.141.595 AED | 8.262 AED | 1.092.143 AED |
| 2034-10 | 2.155.374 AED | 8.285 AED | 1.092.143 AED |
| 2034-11 | 2.169.241 AED | 8.307 AED | 1.092.143 AED |
| 2034-12 | 2.183.198 AED | 8.330 AED | 1.092.143 AED |
| 2035-01 | 2.197.245 AED | 8.353 AED | 1.092.143 AED |
| 2035-02 | 2.211.382 AED | 8.375 AED | 1.092.143 AED |
| 2035-03 | 2.225.610 AED | 8.398 AED | 1.092.143 AED |
| 2035-04 | 2.239.930 AED | 8.421 AED | 1.092.143 AED |
| 2035-05 | 2.254.342 AED | 8.444 AED | 1.092.143 AED |
| 2035-06 | 2.268.846 AED | 8.467 AED | 1.092.143 AED |
| 2035-07 | 2.283.444 AED | 8.490 AED | 1.092.143 AED |
| 2035-08 | 2.298.136 AED | 8.513 AED | 1.092.143 AED |
| 2035-09 | 2.312.922 AED | 8.536 AED | 1.092.143 AED |
| 2035-10 | 2.327.804 AED | 8.560 AED | 1.092.143 AED |
| 2035-11 | 2.342.781 AED | 8.583 AED | 1.092.143 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.092.143 AED | 0 AED | 229.350 AED |
| 2026 | 1.179.514 AED | 0 AED | 458.700 AED |
| 2027 | 1.273.875 AED | 57.690 AED | 1.092.143 AED |
| 2028 | 1.375.785 AED | 80.777 AED | 1.092.143 AED |
| 2029 | 1.485.848 AED | 83.514 AED | 1.092.143 AED |
| 2030 | 1.604.716 AED | 86.333 AED | 1.092.143 AED |
| 2031 | 1.733.093 AED | 89.235 AED | 1.092.143 AED |
| 2032 | 1.871.741 AED | 92.228 AED | 1.092.143 AED |
| 2033 | 2.021.480 AED | 95.305 AED | 1.092.143 AED |
| 2034 | 2.183.198 AED | 98.478 AED | 1.092.143 AED |
Additional Acquisition Costs
| DLD fee (4%) | 43,686 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 47,886 AED |
Price Range:
From price: 1,699,405 AED
Sizes:
From sqft: 1,189 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 135,952.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 17,835 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,699,405 AED)
Payment Plan: Object 1 - Verdan1a 1 - PP
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 339,881 AED |
| 2025-12-15 | Until Handover | 1.0 | 16,994 AED |
| 2026-01-15 | Until Handover | 1.0 | 16,994 AED |
| 2026-02-15 | Until Handover | 1.0 | 16,994 AED |
| 2026-03-15 | Until Handover | 1.0 | 16,994 AED |
| 2026-04-15 | Until Handover | 1.0 | 16,994 AED |
| 2026-05-15 | Until Handover | 1.0 | 16,994 AED |
| 2026-06-15 | Until Handover | 1.0 | 16,994 AED |
| 2026-07-15 | Until Handover | 1.0 | 16,994 AED |
| 2026-08-15 | Until Handover | 1.0 | 16,994 AED |
| 2026-09-15 | Until Handover | 1.0 | 16,994 AED |
| 2026-10-15 | Until Handover | 10.0 | 169,941 AED |
| 2026-11-15 | Until Handover | 1.0 | 16,994 AED |
| 2026-12-15 | Until Handover | 1.0 | 16,994 AED |
| 2027-01-15 | Until Handover | 1.0 | 16,994 AED |
| 2027-02-15 | Until Handover | 1.0 | 16,994 AED |
| 2027-03-15 | Until Handover | 1.0 | 16,994 AED |
| 2027-03-31 | At Handover | 40.0 | 679,762 AED |
| 2027-04-15 | Until Handover | 1.0 | 16,994 AED |
| 2027-05-15 | Until Handover | 1.0 | 16,994 AED |
| 2027-06-15 | Until Handover | 1.0 | 16,994 AED |
| 2027-07-15 | Until Handover | 1.0 | 16,994 AED |
| 2027-08-15 | Until Handover | 1.0 | 16,994 AED |
| 2027-09-15 | Until Handover | 10.0 | 169,941 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 356,875 AED |
| 2026 | 356,875 AED |
| 2027 | 985,655 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.699.405 AED | 0 AED | 356.875 AED |
| 2026-01 | 1.710.339 AED | 0 AED | 373.869 AED |
| 2026-02 | 1.721.343 AED | 0 AED | 390.863 AED |
| 2026-03 | 1.732.418 AED | 0 AED | 407.857 AED |
| 2026-04 | 1.743.565 AED | 0 AED | 424.851 AED |
| 2026-05 | 1.754.783 AED | 0 AED | 441.845 AED |
| 2026-06 | 1.766.073 AED | 0 AED | 458.839 AED |
| 2026-07 | 1.777.436 AED | 0 AED | 475.833 AED |
| 2026-08 | 1.788.872 AED | 0 AED | 492.827 AED |
| 2026-09 | 1.800.382 AED | 0 AED | 509.821 AED |
| 2026-10 | 1.811.965 AED | 0 AED | 679.761 AED |
| 2026-11 | 1.823.624 AED | 0 AED | 696.756 AED |
| 2026-12 | 1.835.357 AED | 0 AED | 713.750 AED |
| 2027-01 | 1.847.166 AED | 0 AED | 730.744 AED |
| 2027-02 | 1.859.050 AED | 0 AED | 747.738 AED |
| 2027-03 | 1.871.012 AED | 0 AED | 1.444.494 AED |
| 2027-04 | 1.883.050 AED | 9.843 AED | 1.461.488 AED |
| 2027-05 | 1.895.165 AED | 9.843 AED | 1.478.482 AED |
| 2027-06 | 1.907.359 AED | 9.843 AED | 1.495.476 AED |
| 2027-07 | 1.919.631 AED | 9.843 AED | 1.512.470 AED |
| 2027-08 | 1.931.982 AED | 9.843 AED | 1.529.464 AED |
| 2027-09 | 1.944.412 AED | 9.843 AED | 1.699.405 AED |
| 2027-10 | 1.956.923 AED | 9.843 AED | 1.699.405 AED |
| 2027-11 | 1.969.514 AED | 9.843 AED | 1.699.405 AED |
| 2027-12 | 1.982.185 AED | 9.843 AED | 1.699.405 AED |
| 2028-01 | 1.994.939 AED | 10.182 AED | 1.699.405 AED |
| 2028-02 | 2.007.774 AED | 10.211 AED | 1.699.405 AED |
| 2028-03 | 2.020.693 AED | 10.240 AED | 1.699.405 AED |
| 2028-04 | 2.033.694 AED | 10.269 AED | 1.699.405 AED |
| 2028-05 | 2.046.779 AED | 10.298 AED | 1.699.405 AED |
| 2028-06 | 2.059.948 AED | 10.327 AED | 1.699.405 AED |
| 2028-07 | 2.073.201 AED | 10.356 AED | 1.699.405 AED |
| 2028-08 | 2.086.540 AED | 10.385 AED | 1.699.405 AED |
| 2028-09 | 2.099.965 AED | 10.415 AED | 1.699.405 AED |
| 2028-10 | 2.113.477 AED | 10.444 AED | 1.699.405 AED |
| 2028-11 | 2.127.075 AED | 10.473 AED | 1.699.405 AED |
| 2028-12 | 2.140.760 AED | 10.503 AED | 1.699.405 AED |
| 2029-01 | 2.154.534 AED | 10.533 AED | 1.699.405 AED |
| 2029-02 | 2.168.396 AED | 10.562 AED | 1.699.405 AED |
| 2029-03 | 2.182.348 AED | 10.592 AED | 1.699.405 AED |
| 2029-04 | 2.196.389 AED | 10.622 AED | 1.699.405 AED |
| 2029-05 | 2.210.521 AED | 10.652 AED | 1.699.405 AED |
| 2029-06 | 2.224.743 AED | 10.681 AED | 1.699.405 AED |
| 2029-07 | 2.239.058 AED | 10.711 AED | 1.699.405 AED |
| 2029-08 | 2.253.464 AED | 10.742 AED | 1.699.405 AED |
| 2029-09 | 2.267.963 AED | 10.772 AED | 1.699.405 AED |
| 2029-10 | 2.282.555 AED | 10.802 AED | 1.699.405 AED |
| 2029-11 | 2.297.241 AED | 10.832 AED | 1.699.405 AED |
| 2029-12 | 2.312.021 AED | 10.863 AED | 1.699.405 AED |
| 2030-01 | 2.326.897 AED | 10.893 AED | 1.699.405 AED |
| 2030-02 | 2.341.868 AED | 10.924 AED | 1.699.405 AED |
| 2030-03 | 2.356.936 AED | 10.954 AED | 1.699.405 AED |
| 2030-04 | 2.372.100 AED | 10.985 AED | 1.699.405 AED |
| 2030-05 | 2.387.363 AED | 11.016 AED | 1.699.405 AED |
| 2030-06 | 2.402.723 AED | 11.047 AED | 1.699.405 AED |
| 2030-07 | 2.418.182 AED | 11.077 AED | 1.699.405 AED |
| 2030-08 | 2.433.741 AED | 11.108 AED | 1.699.405 AED |
| 2030-09 | 2.449.400 AED | 11.139 AED | 1.699.405 AED |
| 2030-10 | 2.465.159 AED | 11.171 AED | 1.699.405 AED |
| 2030-11 | 2.481.020 AED | 11.202 AED | 1.699.405 AED |
| 2030-12 | 2.496.983 AED | 11.233 AED | 1.699.405 AED |
| 2031-01 | 2.513.049 AED | 11.265 AED | 1.699.405 AED |
| 2031-02 | 2.529.218 AED | 11.296 AED | 1.699.405 AED |
| 2031-03 | 2.545.491 AED | 11.327 AED | 1.699.405 AED |
| 2031-04 | 2.561.869 AED | 11.359 AED | 1.699.405 AED |
| 2031-05 | 2.578.352 AED | 11.391 AED | 1.699.405 AED |
| 2031-06 | 2.594.941 AED | 11.423 AED | 1.699.405 AED |
| 2031-07 | 2.611.637 AED | 11.454 AED | 1.699.405 AED |
| 2031-08 | 2.628.440 AED | 11.486 AED | 1.699.405 AED |
| 2031-09 | 2.645.352 AED | 11.518 AED | 1.699.405 AED |
| 2031-10 | 2.662.372 AED | 11.550 AED | 1.699.405 AED |
| 2031-11 | 2.679.502 AED | 11.583 AED | 1.699.405 AED |
| 2031-12 | 2.696.742 AED | 11.615 AED | 1.699.405 AED |
| 2032-01 | 2.714.093 AED | 11.647 AED | 1.699.405 AED |
| 2032-02 | 2.731.555 AED | 11.679 AED | 1.699.405 AED |
| 2032-03 | 2.749.130 AED | 11.712 AED | 1.699.405 AED |
| 2032-04 | 2.766.818 AED | 11.744 AED | 1.699.405 AED |
| 2032-05 | 2.784.620 AED | 11.777 AED | 1.699.405 AED |
| 2032-06 | 2.802.536 AED | 11.810 AED | 1.699.405 AED |
| 2032-07 | 2.820.568 AED | 11.843 AED | 1.699.405 AED |
| 2032-08 | 2.838.715 AED | 11.875 AED | 1.699.405 AED |
| 2032-09 | 2.856.980 AED | 11.908 AED | 1.699.405 AED |
| 2032-10 | 2.875.362 AED | 11.941 AED | 1.699.405 AED |
| 2032-11 | 2.893.862 AED | 11.975 AED | 1.699.405 AED |
| 2032-12 | 2.912.481 AED | 12.008 AED | 1.699.405 AED |
| 2033-01 | 2.931.220 AED | 12.041 AED | 1.699.405 AED |
| 2033-02 | 2.950.080 AED | 12.074 AED | 1.699.405 AED |
| 2033-03 | 2.969.060 AED | 12.108 AED | 1.699.405 AED |
| 2033-04 | 2.988.164 AED | 12.141 AED | 1.699.405 AED |
| 2033-05 | 3.007.389 AED | 12.175 AED | 1.699.405 AED |
| 2033-06 | 3.026.739 AED | 12.209 AED | 1.699.405 AED |
| 2033-07 | 3.046.213 AED | 12.242 AED | 1.699.405 AED |
| 2033-08 | 3.065.813 AED | 12.276 AED | 1.699.405 AED |
| 2033-09 | 3.085.538 AED | 12.310 AED | 1.699.405 AED |
| 2033-10 | 3.105.391 AED | 12.344 AED | 1.699.405 AED |
| 2033-11 | 3.125.371 AED | 12.378 AED | 1.699.405 AED |
| 2033-12 | 3.145.480 AED | 12.413 AED | 1.699.405 AED |
| 2034-01 | 3.165.718 AED | 12.447 AED | 1.699.405 AED |
| 2034-02 | 3.186.086 AED | 12.481 AED | 1.699.405 AED |
| 2034-03 | 3.206.585 AED | 12.516 AED | 1.699.405 AED |
| 2034-04 | 3.227.217 AED | 12.550 AED | 1.699.405 AED |
| 2034-05 | 3.247.981 AED | 12.585 AED | 1.699.405 AED |
| 2034-06 | 3.268.878 AED | 12.620 AED | 1.699.405 AED |
| 2034-07 | 3.289.910 AED | 12.654 AED | 1.699.405 AED |
| 2034-08 | 3.311.078 AED | 12.689 AED | 1.699.405 AED |
| 2034-09 | 3.332.381 AED | 12.724 AED | 1.699.405 AED |
| 2034-10 | 3.353.822 AED | 12.759 AED | 1.699.405 AED |
| 2034-11 | 3.375.401 AED | 12.794 AED | 1.699.405 AED |
| 2034-12 | 3.397.118 AED | 12.830 AED | 1.699.405 AED |
| 2035-01 | 3.418.975 AED | 12.865 AED | 1.699.405 AED |
| 2035-02 | 3.440.973 AED | 12.900 AED | 1.699.405 AED |
| 2035-03 | 3.463.112 AED | 12.936 AED | 1.699.405 AED |
| 2035-04 | 3.485.394 AED | 12.971 AED | 1.699.405 AED |
| 2035-05 | 3.507.819 AED | 13.007 AED | 1.699.405 AED |
| 2035-06 | 3.530.389 AED | 13.043 AED | 1.699.405 AED |
| 2035-07 | 3.553.103 AED | 13.079 AED | 1.699.405 AED |
| 2035-08 | 3.575.964 AED | 13.115 AED | 1.699.405 AED |
| 2035-09 | 3.598.972 AED | 13.151 AED | 1.699.405 AED |
| 2035-10 | 3.622.128 AED | 13.187 AED | 1.699.405 AED |
| 2035-11 | 3.645.433 AED | 13.223 AED | 1.699.405 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.699.405 AED | 0 AED | 356.875 AED |
| 2026 | 1.835.357 AED | 0 AED | 713.750 AED |
| 2027 | 1.982.185 AED | 88.587 AED | 1.699.405 AED |
| 2028 | 2.140.760 AED | 124.103 AED | 1.699.405 AED |
| 2029 | 2.312.021 AED | 128.364 AED | 1.699.405 AED |
| 2030 | 2.496.983 AED | 132.749 AED | 1.699.405 AED |
| 2031 | 2.696.742 AED | 137.267 AED | 1.699.405 AED |
| 2032 | 2.912.481 AED | 141.919 AED | 1.699.405 AED |
| 2033 | 3.145.480 AED | 146.711 AED | 1.699.405 AED |
| 2034 | 3.397.118 AED | 151.649 AED | 1.699.405 AED |
Additional Acquisition Costs
| DLD fee (4%) | 67,976 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 72,176 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.