PAYMENT PLANNER
Payment Plan
Simulator
Visualize payment schedules and milestone timelines for different off-plan payment structures
AED 2,000,000
500K10M
Payment Timeline
Booking
Day 1
Percentage
10%
Amount
AED 200,000
Cumulative
AED 200,000
1st Installment
Month 3
Percentage
10%
Amount
AED 200,000
Cumulative
AED 400,000
2nd Installment
Month 6
Percentage
10%
Amount
AED 200,000
Cumulative
AED 600,000
3rd Installment
Month 9
Percentage
10%
Amount
AED 200,000
Cumulative
AED 800,000
4th Installment
Month 12
Percentage
10%
Amount
AED 200,000
Cumulative
AED 1,000,000
5th Installment
Month 15
Percentage
10%
Amount
AED 200,000
Cumulative
AED 1,200,000
6th Installment
Month 18
Percentage
10%
Amount
AED 200,000
Cumulative
AED 1,400,000
7th Installment
Month 21
Percentage
10%
Amount
AED 200,000
Cumulative
AED 1,600,000
Handover
Month 24
Percentage
20%
Amount
AED 400,000
Cumulative
AED 2,000,000
Payment Breakdown
| Stage | Timeline | Percentage | Amount (AED) | Total Paid |
|---|---|---|---|---|
| Booking | Day 1 | 10% | 200,000 | 200,000 |
| 1st Installment | Month 3 | 10% | 200,000 | 400,000 |
| 2nd Installment | Month 6 | 10% | 200,000 | 600,000 |
| 3rd Installment | Month 9 | 10% | 200,000 | 800,000 |
| 4th Installment | Month 12 | 10% | 200,000 | 1,000,000 |
| 5th Installment | Month 15 | 10% | 200,000 | 1,200,000 |
| 6th Installment | Month 18 | 10% | 200,000 | 1,400,000 |
| 7th Installment | Month 21 | 10% | 200,000 | 1,600,000 |
| Handover | Month 24 | 20% | 400,000 | 2,000,000 |
| Total | 2,000,000 | 2,000,000 | ||
Calculate Your Returns
Use our ROI calculator to estimate potential profits on your investment