The Collection at Taiyo Wasl Gate — Studios to 3‑Bed Turnkey Apartments
The Collection at Taiyo
The Collection at Taiyo
The Collection at Taiyo
The Collection at Taiyo
Off-planApartmentBy LMD
The Collection at Taiyo
📍 Wasl Gate, Sheikh Zayed Road, Dubai, Dubai
Starting Price675,000 AEDPayment Plan: 20% on launch, 25% during construction, 5% on handover, 50% post‑handover
5-Year Projected ROI59.17%Combined Net Rent + Appreciation
Est. Rental Yield5.25%Handover: 31/01/2028
📊 5-Year Financial & Cash-Flow Projection
Data-Backed Model
Gross Rental Income
336,665 AED
Net Rent (After Service Fees)
311,665 AED
Est. Capital Appreciation (13%)
87,750 AED
Est. Annual Rent
67,333 AED
Total Estimated 5-Year Net Profit
Net Rental Cashflow + Capital Gain
399,415 AED
🏢 Project Fundamentals & Financial Inputs
Key Specs
Master Developer
LMD
Property Type
Apartment
Construction Status
Off-plan
Estimated Handover
31/01/2028
Payment Structure
20% on launch, 25% during construction, 5% on handover, 50% post‑handover
Starting Price
675,000 AED
Estimated Annual Rent
67,333 AED
Annual Service Charges
5,000 AED
Annual Rental Yield
5.25%
5-Year Capital Appreciation
13%
Holding Horizon
5 Years
💡 Why Invest in The Collection at Taiyo?
Buying into The Collection at Taiyo offers affordable entry to Sheikh Zayed Road with turnkey furnished units that can be leased quickly to professionals and expatriates due to Wasl Gate’s existing community and retail fabric, making it attractive for investors focused on steady rental income, short-to-mid term cashflow and capital growth tied to a high‑traffic arterial location.
✨ Key Highlights
The Collection at Taiyo places fully furnished, turnkey apartments on Sheikh Zayed Road within the established Wasl Gate community, combining prime city connectivity (easy access to Dubai Marina, Downtown, Expo City and major transport links), ready amenities and competitive entry pricing that appeal to investors seeking quick lease‑up and short path to rental income.
📍 Location & Nearby Amenities
Immediate access to Wasl Gate community retail, schools, gyms and restaurants; minutes to Ibn Battuta Mall, Dubai Marina, Palm Jumeirah and Mall of the Emirates as indicated on the listing; on‑site amenities include swimming pool, gymnasium, landscaped gardens, children’s play areas and retail options.
These estimates are indicative and modeled on developer-supplied baselines and historical transaction comps from Property Finder, Bayut, and DLD records. Brokers seeking access to our full B2B portal can explore Subscription Plans.
Calculation Parameters: Net rental yield accounts for annual service charges. Five-year total profit combines 5-year cumulative net rent with projected 5-year capital appreciation on the starting purchase price.
Purchase price: starting price used in the calculation (developer listing).
Gross rental income: estimated annual rental, based on recent local listings and market averages.
Net rental yield: gross rent minus estimated vacancy and operating costs, as applied in the formula.
Capital growth: assumed annual appreciation used to project 5‑year capital gain.
Holding period: 5 years (projections apply over a 5‑year horizon).
Assumptions and fees: agent fees, registration, service charges and taxes are excluded unless specified.
These estimates are indicative and based on developer-supplied information and local rental data. Market conditions, location and developer performance can change over time. Check primary sources and review any financing terms before making investment decisions.
