Input Fields

House Cost Price

Customer Share Tenure in Years 8
Bank Share (Loan) 10,000,000 Total units 96
Profit Rate 9.69 Unit Sale Price 104,166.67
Takaful rate 0.298 Monthly Rent per Unit 1,085.07
0.008075
0.000248
Calculation Schedule
Months Rent Unit Price Takaful contribution Monthly Payment
0
1 80,750 104,167 2,483 187,400
2 79,909 104,167 2,457 186,533
3 79,068 104,167 2,432 185,666
4 78,227 104,167 2,406 184,799
5 77,385 104,167 2,380 183,932
6 76,544 104,167 2,354 183,065
7 75,703 104,167 2,328 182,198
8 74,862 104,167 2,302 181,331
9 74,021 104,167 2,276 180,464
10 73,180 104,167 2,251 179,597
11 72,339 104,167 2,225 178,730
12 71,497 104,167 2,199 177,863
13 70,656 104,167 2,173 176,996
14 69,815 104,167 2,147 176,129
15 68,974 104,167 2,121 175,262
16 68,133 104,167 2,095 174,395
17 67,292 104,167 2,069 173,528
18 66,451 104,167 2,044 172,661
19 65,609 104,167 2,018 171,794
20 64,768 104,167 1,992 170,927
21 63,927 104,167 1,966 170,060
22 63,086 104,167 1,940 169,193
23 62,245 104,167 1,914 168,326
24 61,404 104,167 1,888 167,459
25 60,563 104,167 1,863 166,592
26 59,721 104,167 1,837 165,725
27 58,880 104,167 1,811 164,858
28 58,039 104,167 1,785 163,991
29 57,198 104,167 1,759 163,124
30 56,357 104,167 1,733 162,257
31 55,516 104,167 1,707 161,390
32 54,674 104,167 1,681 160,523
33 53,833 104,167 1,656 159,656
34 52,992 104,167 1,630 158,789
35 52,151 104,167 1,604 157,922
36 51,310 104,167 1,578 157,055
37 50,469 104,167 1,552 156,188
38 49,628 104,167 1,526 155,320
39 48,786 104,167 1,500 154,453
40 47,945 104,167 1,474 153,586
41 47,104 104,167 1,449 152,719
42 46,263 104,167 1,423 151,852
43 45,422 104,167 1,397 150,985
44 44,581 104,167 1,371 150,118
45 43,740 104,167 1,345 149,251
46 42,898 104,167 1,319 148,384
47 42,057 104,167 1,293 147,517
48 41,216 104,167 1,268 146,650
49 40,375 104,167 1,242 145,783
50 39,534 104,167 1,216 144,916
51 38,693 104,167 1,190 144,049
52 37,852 104,167 1,164 143,182
53 37,010 104,167 1,138 142,315
54 36,169 104,167 1,112 141,448
55 35,328 104,167 1,086 140,581
56 34,487 104,167 1,061 139,714
57 33,646 104,167 1,035 138,847
58 32,805 104,167 1,009 137,980
59 31,964 104,167 983 137,113
60 31,122 104,167 957 136,246
61 30,281 104,167 931 135,379
62 29,440 104,167 905 134,512
63 28,599 104,167 880 133,645
64 27,758 104,167 854 132,778
65 26,917 104,167 828 131,911
66 26,076 104,167 802 131,044
67 25,234 104,167 776 130,177
68 24,393 104,167 750 129,310
69 23,552 104,167 724 128,443
70 22,711 104,167 698 127,576
71 21,870 104,167 673 126,709
72 21,029 104,167 647 125,842
73 20,188 104,167 621 124,975
74 19,346 104,167 595 124,108
75 18,505 104,167 569 123,241
76 17,664 104,167 543 122,374
77 16,823 104,167 517 121,507
78 15,982 104,167 491 120,640
79 15,141 104,167 466 119,773
80 14,299 104,167 440 118,906
81 13,458 104,167 414 118,039
82 12,617 104,167 388 117,172
83 11,776 104,167 362 116,305
84 10,935 104,167 336 115,438
85 10,094 104,167 310 114,571
86 9,253 104,167 285 113,704
87 8,411 104,167 259 112,837
88 7,570 104,167 233 111,970
89 6,729 104,167 207 111,103
90 5,888 104,167 181 110,236
91 5,047 104,167 155 109,369
92 4,206 104,167 129 108,502
93 3,365 104,167 103 107,635
94 2,523 104,167 78 106,768
95 1,682 104,167 52 105,901
96 841 104,167 26 105,034
3,916,375 10,000,000 120,442 14,036,817
Balance Unit price Balance Unit
10,000,000 96
9,895,833 95
9,791,667 94
9,687,500 93
9,583,333 92
9,479,167 91
9,375,000 90
9,270,833 89
9,166,667 88
9,062,500 87
8,958,333 86
8,854,167 85
8,750,000 84
8,645,833 83
8,541,667 82
8,437,500 81
8,333,333 80
8,229,167 79
8,125,000 78
8,020,833 77
7,916,667 76
7,812,500 75
7,708,333 74
7,604,167 73
7,500,000 72
7,395,833 71
7,291,667 70
7,187,500 69
7,083,333 68
6,979,167 67
6,875,000 66
6,770,833 65
6,666,667 64
6,562,500 63
6,458,333 62
6,354,167 61
6,250,000 60
6,145,833 59
6,041,667 58
5,937,500 57
5,833,333 56
5,729,167 55
5,625,000 54
5,520,833 53
5,416,667 52
5,312,500 51
5,208,333 50
5,104,167 49
5,000,000 48
4,895,833 47
4,791,667 46
4,687,500 45
4,583,333 44
4,479,167 43
4,375,000 42
4,270,833 41
4,166,667 40
4,062,500 39
3,958,333 38
3,854,167 37
3,750,000 36
3,645,833 35
3,541,667 34
3,437,500 33
3,333,333 32
3,229,167 31
3,125,000 30
3,020,833 29
2,916,667 28
2,812,500 27
2,708,333 26
2,604,167 25
2,500,000 24
2,395,833 23
2,291,667 22
2,187,500 21
2,083,333 20
1,979,167 19
1,875,000 18
1,770,833 17
1,666,667 16
1,562,500 15
1,458,333 14
1,354,167 13
1,250,000 12
1,145,833 11
1,041,667 10
937,500 9
833,333 8
729,167 7
625,000 6
520,833 5
416,667 4
312,500 3
208,333 2
104,167 1
(0) 0