Financial Intelligence
Lease ROI Calculator
Model your farm or market lease financials — revenue projections, cost breakdown, ROI, and payback period before you apply.
Farm Parameters
500 Dunums
505,000 Dunums
SAR 400/yr
35% off
0%50% (MEWA max)
20 staff
Crop Yield Estimate
8000 Tons / Year
Tomatoes · 2 seasons/yr · 8,000 kg/dunum
SAR 20.00M
Annual Revenue
SAR 14.69M
Annual Profit
277%
ROI
0.3 yrs
Payback Period
Annual Cost Breakdown
Lease Cost (after subsidy)SAR 130K
2.4% of total costs
Labor & SalariesSAR 2.88M
54.2% of total costs
Water & IrrigationSAR 400K
7.5% of total costs
Seeds & FertilizerSAR 600K
11.3% of total costs
Equipment & MaintenanceSAR 300K
5.6% of total costs
Miscellaneous (5%)SAR 1.00M
18.8% of total costs
Total Annual CostsSAR 5.31M
5-Year Projection
Yr 1
SAR 20.00M
SAR 14.69MYr 2
SAR 21.60M
SAR 15.87MYr 3
SAR 23.20M
SAR 17.04MYr 4
SAR 24.80M
SAR 18.22MYr 5
SAR 26.40M
SAR 19.39MAssumes 8% annual growth
Investment Summary
Setup InvestmentSAR 4.00M
Annual RevenueSAR 20.00M
Annual CostsSAR 5.31M
Net Annual ProfitSAR 14.69M
Return on Investment277%
Payback Period0.3 years
Excellent Investment Opportunity
SADF Subsidy Applied: SAR 70K saved
Government subsidy of 35% reduces your lease from SAR 200K to SAR 130K annually. Apply at sadf.gov.sa for additional financing up to SAR 10M.