Tools
Payment plan and ROI calculator
Model the cash you deploy through construction and test outcomes under your own assumptions. Illustrative only.
Home
2.0%
7.0%
5 yrs
4.1%
20%
- Capital required before handover
- AED 7.02M
- 50% of price plus costs
- Due on handover
- AED 6.75M
- 50% of price
- Illustrative value at handover
- AED 16.8M
- +7.0% a year for 3.2 yrs
- Illustrative value after 5 more yrs
- AED 23.5M
- Before selling costs
- Net rent over the hold
- AED 2.19M
- 3.2% net yield on price
- Illustrative total gain
- AED 11.9M
- +87% on total cost
| Stage | Due | % | Amount | Cumulative |
|---|---|---|---|---|
| Booking | Sept 2026 | 5% | AED 675,000 | AED 675K |
| Instalment 2 | Mar 2027 | 5% | AED 675,000 | AED 1.35M |
| Instalment 3 | Sept 2027 | 5% | AED 675,000 | AED 2.03M |
| Instalment 4 | Mar 2028 | 5% | AED 675,000 | AED 2.7M |
| Instalment 5 | Aug 2028 | 10% | AED 1,350,000 | AED 4.05M |
| Instalment 6 | Jan 2029 | 10% | AED 1,350,000 | AED 5.4M |
| Instalment 7 | Jun 2029 | 10% | AED 1,350,000 | AED 6.75M |
| Handover | Dec 2029 | 50% | AED 6,750,000 | AED 13.5M |
Illustrative arithmetic on your own assumptions, not a forecast or advice. Excludes mortgage costs, service charges before letting, selling costs and tax. Abu Dhabi registration fees are commonly quoted at 2% of price; confirm what applies to this purchase.