Property Analysis Tools

Property ROI Simulator

Model your complete property lifecycle: purchase costs, rental income, appreciation, and exit returns.

Quick Scenarios

Select a market outlook to pre-fill growth assumptions

Purchase Details

AED

AED 60,000

AED

Agent fees, legal, registration, etc.

Rental Income

AED
AED
0% 10%

Appreciation & Exit

-5% 15%
1 year 15 years
%

Typically 2% agent fee

Investment Summary

Total Invested

AED 1.59M

Net Proceeds

AED 2.28M

Total ROI

43.8%

CAGR

7.5%

Return Breakdown

Rental Income (Net) +AED 375,000
Capital Appreciation +AED 414,000
Exit Costs -AED 38,000
Total Profit AED 696,000

Investment Allocation

Rental: 40% Capital: 60%

Year-by-Year Projection

Detailed Projections

Year Property Value Annual Rent Net Rental Cumulative Return

More Property Analysis Tools