Financial Analysis
Sample Investment Scenario: 1,200 sq ft Medium Office
Purchase Details:
Unit Area: 1,200 sq ft
Rate per sq ft: PKR 15,000
Total Investment: PKR 18,000,000
Payment Plan (Typical):
Down Payment (25%): PKR 4,500,000
Installments over 3 years: PKR 375,000/month
Possession Payment (10%): PKR 1,800,000
Rental Income Analysis:
Year 1-2 (Pre-Possession):
No rental income during construction
Property appreciating during this period
Year 3 (Possession - Begin Rental):
Market Rental Rate: PKR 120 per sq ft/month
Monthly Rental Income: PKR 144,000
Annual Rental Income: PKR 1,728,000
Rental Yield: 9.6%
Year 5:
Rental Rate (15% growth over 2 years): PKR 140/sq ft/month
Monthly Income: PKR 168,000
Annual Income: PKR 2,016,000
Property Value (12% annual appreciation): PKR 28,300,000
Total Return: PKR 14,300,000 (Appreciation: PKR 10,300K + Rental: PKR 4M)
ROI: 79% over 5 years
Note: These are illustrative projections based on historical Mumtaz City trends. Actual performance may vary based on market conditions. M Realtors provides detailed, customized analysis for your specific unit selection.
Join Today
Join Today