Scenario: Dubai Real Estate Developer
Business Profile
- Entity: Dubai Property Developer LLC
- Activity: Development and sale of mixed-use buildings
- Registered: Yes
Development Details
A new building completed in January 2026:
- Commercial space (offices): 60% of floor area
- Residential units: 40% of floor area
- Total construction cost: AED 10M (including AED 476,190 input VAT)
Transactions in Q1 2026
-
First sale of commercial units: AED 6M
- Treatment: Standard-rated at 5% (AED 285,714 output tax)
- Buyer is a registered business — can recover input tax
-
First sale of residential units (within 3 years): AED 4M
- Treatment: Zero-rated (0%) — first supply of new residential within 3 years
-
Rental of unsold commercial units: AED 200,000
- Treatment: Standard-rated at 5% (AED 9,524 output tax)
-
Rental of unsold residential units: AED 100,000
- Treatment: Exempt — no VAT, no input tax recovery
-
Construction costs: AED 10M (including AED 476,190 input VAT)
- Apportionment: 60% commercial (recoverable), 40% residential (recoverable because first supply is zero-rated)
Input Tax Apportionment
Since the first supply of residential units is zero-rated (not exempt), input tax on construction costs is recoverable:
- Commercial portion (60%): AED 285,714 — recoverable
- Residential portion (40%): AED 190,476 — recoverable (zero-rated, not exempt)
- Total input tax recoverable: AED 476,190
VAT Return Summary
Output Tax:
- Commercial sale: AED 285,714
- Commercial rental: AED 9,524
- Residential sale: AED 0 (zero-rated)
- Residential rental: AED 0 (exempt)
- Total output tax: AED 295,238
Input Tax:
- Construction costs: AED 476,190
- Total input tax: AED 476,190
Net VAT Refundable: AED 476,190 − AED 295,238 = AED 180,952 refund
Key Lessons
- First supply of new residential (within 3 years) is zero-rated — input tax is recoverable.
- Commercial property sale and rental is standard-rated at 5%.
- Residential rental (after first supply) is exempt — no input tax recovery.
- Since the first residential supply is zero-rated (not exempt), the developer recovers ALL construction input tax.
- Mixed-use developments require careful tracking of commercial vs residential revenue.