Back to Properties
    Coming 2027
    JVC, Dubai

    Belgravia Gardens

    Belgravia Gardens, Jumeirah Village Circle, Dubai

    Asking Price

    AED 1,140,000

    1

    Bedrooms

    1

    Bathrooms

    750

    Sq. Ft.

    8th Floor

    Floor

    About This Property

    Belgravia Gardens by Ellington Properties brings boutique luxury to JVC. These thoughtfully designed apartments feature Ellington's signature attention to detail with spacious layouts and premium finishes.

    Features & Amenities

    Boutique design
    Premium finishes
    Swimming pool
    Landscaped gardens
    Gym & fitness
    Children's play area
    BBQ area
    Easy payment plan
    Currency
    Live rates from ECB

    Property Price

    AED 1,140,000

    Property Details

    Property TypeApartment
    DeveloperEllington Properties
    Year Built2027
    Parking1 Space
    StatusComing 2027

    Investment Analysis

    Investment Analysis

    Financial Overview

    6.0%

    Gross Rental Yield

    Per Annum

    5.4%

    Net Rental Yield

    After Fees

    73.9%

    5-Year ROI Projection

    Total Return

    8%

    Capital Appreciation

    Annual Average

    Currency
    Live rates from ECB

    1 AED = 1.0000 AED•Source: ECB

    Financial Details

    Property PriceAED 1,140,000
    Annual Rental IncomeAED 68,400
    Annual Service ChargesAED 6,840
    Net Annual IncomeAED 61,560
    5-Year Projected ValueAED 1,675,034
    5-Year Total ReturnsAED 842,834

    Investment Highlights

    • Prime location with exceptional rental demand from corporate executives and high-net-worth tenants.

    • Dubai's real estate market has shown consistent 8% annual appreciation over the past decade.

    • Tax-free rental income with no capital gains tax on property sales.

    • Golden Visa eligibility for property investments over AED 2 million.

    • Professional property management services available with guaranteed rental programs.

    • Guaranteed rental return programs available by individual agreement.

    Dubai Rental Yield by Price Tier

    Ultra-luxury properties typically yield less due to limited tenant pools, longer vacancy periods, and owner-occupier dominance.
    This Property
    Other Tiers

    Source: Dubai Land Department & RERA Q4 2025 data

    * Projections are based on historical data and market analysis. Actual returns may vary. Past performance is not indicative of future results.

    Financial Planning

    Mortgage Calculator

    Calculate your monthly payments and understand the total cost of ownership

    Adjust Your Terms

    Property PriceAED 1,140,000
    Down Payment
    25%

    AED 285,000

    15%50%
    Interest Rate
    4.5%
    2%8%
    Loan Term
    25 Years
    5 years25 years
    Currency
    Live rates from ECB

    1 AED = 1.0000 AED•Source: European Central Bank

    Total Cost of Ownership

    AED 1,926,048

    Upfront CostsAED 372,088
    Total Mortgage PaymentsAED 1,425,710
    Insurance (25 years)AED 128,250

    Complete cost over 25-year term including all fees, interest, and insurance

    Monthly Payment

    AED 4,752

    Over 25 years at 4.5% interest

    Loan Summary

    Loan AmountAED 855,000
    Total InterestAED 570,710
    Total RepaymentAED 1,425,710

    Upfront Costs

    Down Payment (25%)AED 285,000
    DLD Registration (4%)AED 45,600
    Agency Fee (2%)AED 22,800
    Mortgage Registration (0.25%)AED 2,138
    Bank Processing (1%)AED 8,550
    Valuation FeeAED 3,000
    Trustee/Oqood FeeAED 4,000
    NOC FeeAED 1,000
    Total Upfront RequiredAED 372,088

    Annual Insurance Costs

    Life Insurance (0.5% of loan)AED 4,275
    Property Insurance (0.075%)AED 855
    Total Annual InsuranceAED 5,130

    * Insurance is mandatory for mortgage approval and must be renewed annually

    * Calculations are estimates based on standard UAE mortgage terms. Actual rates and fees may vary by bank and borrower profile.