Annual P&L · AED
| Item | Delux 2023 | Delux 2024 | Long Term |
|---|---|---|---|
| Gross | AED 120,588 | AED 122,869 | AED 125,000 |
| Costs | |||
| Mngmnt Fee / Tax | AED 22,972 | AED 22,350 | — |
| Amortization | AED 5,040 | AED 3,759 | AED 2,000 |
| Utilities | AED 10,481 | AED 14,802 | — |
| Service Fee | AED 16,199 | AED 16,199 | AED 16,199 |
| Mortgage | AED 42,000 | AED 42,000 | AED 53,580 |
| Life Insurance | AED 4,000 | AED 4,000 | AED 4,000 |
| Total Cost | AED 100,692 | AED 103,110 | AED 75,779 |
| Net profit | AED 19,896 | AED 19,759 | AED 49,221 |
| Per month AED | AED 1,658 | AED 1,647 | AED 4,102 |
| Per month EUR | €389 | €387 | €963 |