Palm JumeirahAED 3,625/sqftCity WalkAED 3,268/sqftDubai Maritime CityAED 3,078/sqftDowntown DubaiAED 2,953/sqftDubai MarinaAED 2,836/sqftDubai IslandsAED 2,748/sqftBusiness BayAED 2,620/sqftDubai Creek HarbourAED 2,588/sqftDubai Hills EstateAED 2,444/sqftJumeirah Lakes TowersAED 2,229/sqftMohammed Bin Rashid CityAED 2,097/sqftAl JaddafAED 2,051/sqftJumeirah Village TriangleAED 1,673/sqftDubai SouthAED 1,630/sqftArjanAED 1,608/sqftJumeirah Village CircleAED 1,511/sqftDubai Sports CityAED 1,336/sqftPalm JumeirahAED 3,625/sqftCity WalkAED 3,268/sqftDubai Maritime CityAED 3,078/sqftDowntown DubaiAED 2,953/sqftDubai MarinaAED 2,836/sqftDubai IslandsAED 2,748/sqftBusiness BayAED 2,620/sqftDubai Creek HarbourAED 2,588/sqftDubai Hills EstateAED 2,444/sqftJumeirah Lakes TowersAED 2,229/sqftMohammed Bin Rashid CityAED 2,097/sqftAl JaddafAED 2,051/sqftJumeirah Village TriangleAED 1,673/sqftDubai SouthAED 1,630/sqftArjanAED 1,608/sqftJumeirah Village CircleAED 1,511/sqftDubai Sports CityAED 1,336/sqft
DLD · MEDIAN 12M TO JUL 2026

Investor Tools

Payment Plan Projector

Run the numbers

Set the plan, see the schedule

Investor Tools

Payment Plan Projector

Map an off-plan payment schedule against a construction timeline, and see what the unit could be worth by the time you collect the keys.

Payment plan
2 yrs
+8%

A scenario you set — not a forecast. Adjust to stress-test the deal.

Projected value at handover

+16.6%
Projected value at handover: AED 1,749,600

Assuming +8% annual appreciation from today's price of AED 1,500,000.

  1. Month 0Booking (SPA signing)20%AED 300,000
  2. Month 12During construction40%AED 600,000
  3. Month 24On handover20%AED 300,000
  4. Month 3612 months post-handover20%AED 300,000
Paid before handoverPaid before handover: AED 1,200,000
Paid after handoverPaid after handover: AED 300,000
MilestoneTiming%Amount
Booking (SPA signing)Month 020%AED 300,000
During constructionMonth 1240%AED 600,000
On handoverMonth 2420%AED 300,000
12 months post-handoverMonth 3620%AED 300,000
Total100%AED 1,500,000

Appreciation is a scenario you control for illustration only — not a forecast, guarantee or investment advice. Off-plan payment plans vary by developer and launch; confirm the exact schedule in your SPA.

Email my results

We’ll send this summary — your figures and the results — to your inbox.

Next step

Check live payment plans for this budget

Developer payment plans change frequently — we'll match this budget against current off-plan launches with structures like this.

Need help?