Value After 5 Years
AED 95,526
Exit Fee (2.5%)
AED 2,388
Annual Admin Fee (0.5%)
AED 1,250
Entry Fee (1.5%)
AED 750
Average Annualized Return
13.82%
Total ROI
91.05%
Expected Capital Appreciation
AED 30,526
Total Rental Income
AED 15,000
Market Insight
Dubai's real estate market offers sustainable growth potential through a combination of high rental yields and capital appreciation. This calculator helps you visualize the compound effect of holding assets over the medium to long term.
*Figures are estimates for illustrative purposes only.