FREE SAMPLE / ILLUSTRATIVE INPUTS
A report you can
work with.
Off-plan resale planning report. This sample uses example inputs, not a real property valuation.
Original price AED 1,500,000 · Resale AED 1,800,000 · Developer paid 40% · Original DLD 4% · Seller agency 2% + VAT · NOC AED 5,250.
Scenario summary
| Measure | Estimate |
|---|---|
| Gross premium | AED 300,000 |
| Seller net profit | AED 196,950 |
| Cash invested | AED 660,000 |
| Return on invested cash | 29.84% |
| Buyer cash (4% transfer + AED 4,200 trustee) | AED 976,200 |
Resale sensitivity
| Resale price | Seller net profit |
|---|---|
| AED 1,620,000 (−10%) | AED 20,730 |
| AED 1,800,000 (base) | AED 196,950 |
| AED 1,980,000 (+10%) | AED 373,170 |
Before acting
Confirm your SPA, written assignment threshold, NOC fee, outstanding instalments and the agreed allocation of transaction charges. The buyer-cash estimate assumes no financing. Return is not annualised.
Analyse your own scenario ↗