The Legends capital planner

See the income, equity and exit behind the property.

Build a five-year view before you commit. Adjust the assumptions to your situation, then let our advisors validate the rental evidence, fees, finance and exit strategy.

IncomeEquityFive-year exit

Your five-year picture

Indicative five-year profitAED 511,594ROI on initial cash: 98.4%

Initial cash neededAED 520,000Down payment + allowance for purchase costs

Monthly mortgageAED 8,668Finance amount AED 1,600,000

Gross / net yield7% / 5.4%Net yield includes vacancy, maintenance and service charge assumptions

Expected capital gainAED 433,306Estimated property value: AED 2,433,306

Five-year cash flow

Rental income after operating costs and finance

Year 1AED 3,986Net operating income AED 108,000

Year 2AED 7,766Net operating income AED 111,780

Year 3AED 11,660Net operating income AED 115,673

Year 4AED 15,670Net operating income AED 119,684

Year 5AED 19,800Net operating income AED 123,814

Illustrative planning tool only, not a valuation, mortgage offer, rental guarantee or investment advice. The Legends will verify property-specific rent, service charges, finance eligibility, costs and exit assumptions before any decision.

Ask The Legends to validate this plan

See the income, equity and exit behind the property.

Your assumptions

Five-year cash flow