ROI Calculator
Calculate the potential return on your UAE real estate investment.
Investment Details
Enter your investment parameters to calculate potential returns
ROI Analysis
Based on your investment parameters
Cash ROI
7.2%
Total ROI (5 Years)
42.5%
Monthly Cash Flow
AED 1,500
Annual Cash Flow
AED 18,000
Investment Summary
Total Investment:AED 250,000
Annual Rental Income:AED 75,000
Annual Expenses:AED 15,000
Annual Mortgage Payment:AED 42,000
Net Annual Income:AED 18,000
5-Year Projection
| Year | Property Value | Cash Flow | ROI |
|---|---|---|---|
| 1 | AED 1,050,000 | AED 18,000 | 7.2% |
| 2 | AED 1,102,500 | AED 18,900 | 7.6% |
| 3 | AED 1,157,625 | AED 19,845 | 7.9% |
| 4 | AED 1,215,506 | AED 20,837 | 8.3% |
| 5 | AED 1,276,282 | AED 21,879 | 8.8% |