Financial Analysis Sample Investment Scenario: 3-Bedroom Apartment
Purchase Details:
Unit Price: PKR 27,225,000
Area: 1,650 sq ft
Rate per sq ft: PKR 16,500
Payment Plan (Typical):
Down Payment (20%): PKR 5,445,000
Installments over 3 years: PKR 366,000/month
Possession-linked payment (10%): PKR 2,722,500
Expected Returns (5-Year Hold):
Year 1:
Property Value Growth (15%): PKR 19,275,000
Gain: PKR 2,775,000
Year 3 (Possession):
Property Value: PKR 25,500,000 (15% annual appreciation)
Begin Rental Income: PKR 110,000/month
Annual Rental Income: PKR 1,320,000
Rental Yield: 5.2%
Year 5:
Property Value: PKR 33,700,000 (15% annual appreciation)
Total Appreciation: PKR 17,200,000
Cumulative Rental Income (3 years): PKR 3,960,000
Total Return: PKR 21,160,000 on PKR 16,500,000 investment
ROI: 128% over 5 years
Conservative Scenario (10% annual appreciation):Year 5 Property Value: PKR 26,600,000
Total Return: PKR 13,060,000 (79% ROI)
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