Property investment calculator
The growth rate below is your scenario, not our forecast. Change it and see how much of the case depends on capital appreciation rather than income.
Your inputs
Transfer, trustee, agency
Service charge, management, vacancy
Your scenario, not a forecast
Total cash in
AED 2,140,000
Includes AED 140,000 of entry costs
Net annual income
AED 112,500
5.26% on cash in
Income over 5 years
AED 562,500
Value at exit (scenario)
AED 2,433,306
Capital gain after exit costs
AED 384,640
Total profit
AED 807,140
Total return on cash in
37.7%
Simple annualised return
7.5%
Estimate only, based entirely on the assumptions you entered. It is not a forecast, a valuation or financial advice, and past Dubai price movements do not predict future ones.
Want these assumptions stress-tested?
We will replace your placeholders with comparable transactions and real service charges.
BOOK AN ADVISOR