True Real Estate · Investment Offer
11 off-plan properties · Bali
Personal selection for Waseh. Properties under construction — handover Q3 2026 → Q4 2029. Comparison over a 5 / 10 / 15-year horizon.
Offers · primary sources
Assumptions · adjustable
Rental scenario
Pess.
Base
Opt.
Leasehold term used in calculation
With extension
Without extension
Reset assumptions
Cumulative investor return
Total the investor receives from each project — rental income over the period plus resale profit — as a percentage of invested capital and in dollars. Over 5, 10 and 15-year horizons.
How this is calculated ▾
Performance over time
Return
Capital growth
Return/year
Resale price
Summary 5 / 10 / 15 years
Each offer · individually
Contacts
Methodology and caveats