UAE Property ROI Calculator

Property

Purchase PriceAED

AED

Annual RentExpected annual rent income

AED

Service ChargesPer year

AED

Years to HoldProjection period

yrs

Running Costs

Management Fee

Expected Vacancy

Annual Appreciation

Mortgage

Off

Transaction Costs — Dubai

Purchase PriceAED 1.50M

DLD Transfer Fee (4%)AED 60K

Agent Commission (2%)AED 30K

Trustee Office FeeAED 4K

Total RequiredAED 1.59M

Returns

Gross Yield

6.0%

Before costs

Net Yield

4.0%

After all costs

Annual Gross RentAED 90,000

Vacancy (5%)−AED 4,500

Service Charges−AED 15,000

Management (8%)−AED 6,840

Net Annual Income+AED 63,660

5-Year Projection

Future ValueAED 1.91M

Capital Gain+AED 414K

Total Net Rent+AED 318K

Total Return

AED 733K

46.0% total · 9.2% p.a.

Illustrative estimates. Actual returns vary with market conditions, occupancy and property-specific factors.

Get a Personalised Analysis

A DRE advisor will review your numbers with live market data.