SAADIYAT · BREAKDOWN TOOLS

Understand the numbers.
Invest with clarity.

Build a clear property payment breakdown, understand your financial commitments and explore potential investment scenarios before making your next move.

01 / Property Details

The opportunity

Private Property Breakdown For

Title

Client Name

Property Price — AED

Location

Project Name

Developer Name

Unit Number

Unit Type

Unit Model

Internal Area — SQM

Terrace Area — SQM

Total Area — SQM

Plot Area — SQM

Price Calculation Basis

Price per BUA SQM — AED

Property Images

Upload project or unit images. You can select multiple images.

Expected Handover Date

Payment Plan Property Appreciation Rental Analysis

02 / Payment Structure

Your payment plan

During Construction — % Includes the down payment.

Upon Handover — %

Registration Fee

Total payment structure 0%

03 / Initial Commitment

Down payment

Down Payment — %

Developer Discount — %

Payment Date

04 / Construction Payments

Installment schedule

Automatic Monthly Payments

Construction payments allocated 0%

05 / Investment Scenario

Future value assumptions

Year 1 Appreciation — %

Year 2 Appreciation — %

Year 3 Appreciation — %

06 / Rental Income Analysis

Rental investment assumptions

Expected Annual Rent — AED

Annual Service Charges — AED

Annual Maintenance — AED

Expected Vacancy — Months Per Year

Your Investment

Live breakdown

Property Price AED 0

Payment Plan —

Down Payment AED 0

Registration Fee AED 0

During Construction AED 0

Upon Handover AED 0

Initial Required Capital

AED 0

The initial required capital includes the down payment and any applicable registration fee.

Your Complete Investment Breakdown

Property investment analysis

Total Property Price AED 0

Total Before Handover AED 0

Final Handover Payment AED 0

Payment Timeline

Every payment, clearly defined

Payment	Due Date	Percentage	Amount

Projected Investment Performance

What could your property be worth?

Private Consultation

Projections are illustrative estimates based on the annual appreciation assumption selected above. Actual property values, transaction costs, resale conditions and investment returns may vary. This tool does not constitute financial or investment advice.

01 / Property Details

The resale opportunity

Property Resale Breakdown For

Title

Client Name

Project Name

Developer Name

Location

Unit Number

Unit Type

Unit Model

Internal Area — SQM

Terrace Area — SQM

Total Area — SQM

Plot Area — SQM

Handover Date

Original Purchase Price — AED

During Construction — %

Upon Handover — %

Project or Unit Images

Upload up to 8 project or unit images.

02 / Acquisition Details

Purchase and payment structure

Current Selling Price — AED

Price Calculation Basis

Price per BUA SQM — AED

Amount Paid to Developer — %

Amount Paid to Developer — AED

Outstanding Developer Balance — AED

Resale Premium — AED

03 / Remaining Payments

Remaining developer payments

Remaining During Construction

Payment Upon Handover

Remaining construction payments allocated 0% / 0%

04 / Transaction Costs

Transfer fees and settlement

Payment to Seller on Transfer — AED

Property Registration Fee (ADM) — 2%

Agency Commission — 2%

VAT on Agency Commission — 5%

Developer Transfer Fee — AED

Additional Transaction Costs — AED

Total Amount Due at Transfer — AED

Total (Including All Fees) — AED

Your Investment

Live breakdown

Selling Price AED 0

Payment to Seller on Transfer AED 0

Registration Fee AED 0

Agency Commission AED 0

Agency VAT AED 0

Developer Transfer Fee AED 0

Outstanding Balance AED 0

Total (Including All Fees) AED 0

Total Required at Transfer

AED 0

The amount required at transfer includes the seller settlement and all applicable transaction fees.

Your Complete Resale Breakdown

Secondary off-plan investment

Property acquisition and transfer cost analysis.

Current Selling Price AED 0

Payment to Seller on Transfer AED 0

Total Required at Transfer AED 0

Outstanding Developer Balance AED 0

Property Registration Fee (ADM) — 2% AED 0

Agency Commission — 2% AED 0

VAT on Agency Commission — 5% AED 0

Developer Transfer Fee AED 0

Additional Transaction Costs AED 0

Total (Including All Fees) AED 0

Remaining Developer Payments

Upcoming payment schedule

Payment	Due Date	Percentage	Amount

Private Consultation

This breakdown is provided for illustrative purposes. Actual transaction costs, developer charges and transfer requirements may vary and should be confirmed before completing the purchase.

01 / Property Details

The ready property

Ready Property Breakdown For

Title

Client Name

Project Name

Developer Name

Location

Unit Number

Unit Type

Unit Model

Internal Area — SQM

External Area — SQM

Total Area — SQM

Plot Area — SQM

Completion Date

Property Status

Mortgage Available

Project or Unit Images

Upload up to 8 project or unit images.

02 / Purchase Breakdown

Purchase cost

Property Price — AED

Price Calculation Basis

Price per BUA SQM — AED

Property Registration Fee (ADM) — 2%

Agency Fee 2% + 5% VAT

NOC / Developer Fee — AED

Other Fees — AED

Total Purchase Cost — AED

03 / Rental Analysis

Rental income and yield

OFF

Your Investment

Live breakdown

Property Price AED 0

ADM Registration Fee AED 0

Agency Fee + VAT AED 0

NOC / Developer Fee AED 0

Other Fees AED 0

Total Purchase Cost

AED 0

This breakdown shows the property price, applicable purchase fees and estimated rental performance when enabled.

Your Complete Ready Property Breakdown

Ready property acquisition

Property purchase costs and rental performance analysis.

Property Price AED 0

ADM Registration Fee AED 0

Agency Fee 2% + 5% VAT AED 0

Total Purchase Cost AED 0

Mortgage Available —

Private Consultation

Understand the numbers. Invest with clarity.

The opportunity

Your payment plan

Down payment

Installment schedule

Future value assumptions

Rental investment assumptions

Property investment analysis

Every payment, clearly defined

What could your property be worth?

What could your property earn?

The resale opportunity

Purchase and payment structure

Remaining developer payments

Transfer fees and settlement

Secondary off-plan investment

Upcoming payment schedule

The ready property

Purchase cost

Rental income and yield

Ready property acquisition

Rental income and yield

Understand the numbers.
Invest with clarity.