Dubai - Sports City Development Investment

Project Description - 2B+G+24+HC

Total Investment - AED 62 Millions

Sellable Area - 155,000 Sq. Ft.

ROI - AED 85 Million in 24 Months

Investment Proposal

Total Investment Required
AED.62 Million Investment at the rate of AED.400/- Per Sq. ft Total Area
Total 155,000 Sq. Ft Sellable Area against Investment of AED.62 Million Total 151 Apartment will be blocked under the Investor Name. (List of Units Attached) If Units Sell Back To Developer
Investment pay back at the rate between AED 500 to AED 550 Per Sq. ft. Return On Investment
Investment Return including principal approximately AED.85 Million in 24 Months. Net Profit
Net Profits AED.23 Million with Return on Investment 37.5% approximately in 24 Months Rental Return on Investment
Rental Return on Investment nearly 15% Per annum approximately. Rental Return on Investment nearly 45% in 3 Years.

SALE VALUE PROJECTIONS

During Construction
Sale Value = 155,312 * 600 = AED.93 Million Post Handover 3 Years
Sale Value = 155,312 * 800 = AED.124 Million Post Handover 5 Years
Sale Value = 155,312 * 1,000 = AED.155 Million

NET PROFIT & RETURN ON INVESTMENT

During Construction
Net Profit = AED.93 Million – AED.62 Million = AED.31 Million (50% ROI) Post Handover 3 Years
Net Profit = AED.124 Million – AED.62 Million = AED.62 Million (100%) Post Handover 5 Years
Net Profit = AED.155 Million – AED.62 Million = AED.93 Million (150%)

LIST OF APARTMENTS

UNIT TYPE	NO. OF UNITS	Total Area in Sq. ft.	Total Area in Sq. M
STUDIO	37	16,040	1,490.71
STUDIO1 BEDROOM	50	43,008	3,997.02
2 BEDROOM	60	86,958	8,081.63
3 BEDROOM	4	9,306	864.87
TOTAL	151	155,312	14,434.22

RENTAL INCOME IN 03 YEARS

UNIT TYPE	NO. OF UNITS	Per Year Rent Each Unit in AED	Rental Income in 03 Years	Rental Income in 03 Years USD
STUDIO	37	40,000	4,440,000/-	1,209,809/-
STUDIO1 BEDROOM	50	50,000	7,500,000/-	2,043,597/-
2 BEDROOM	60	70,000	12,600,000/-	3,433,243/-
3 BEDROOM	4	90,000	1,080,000/-	294,278/-
TOTAL	151		25,620,000/-	6,980,926/-