The Row Saadiyat — 1–3 Bed Apartments by Aldar on Saadiyat Island
The Row Saadiyat
The Row Saadiyat
The Row Saadiyat
The Row Saadiyat
Off-planApartmentBy Aldar Properties PJSC
The Row Saadiyat
📍 Saadiyat Island, Cultural District, Abu Dhabi, Dubai
Starting Price3,700,000 AEDPayment Plan: Contact Aldar Sales Team
5-Year Projected ROI30.97%Combined Net Rent + Appreciation
Est. Rental Yield2.01%Handover: 31/01/2030
📊 5-Year Financial & Cash-Flow Projection
Data-Backed Model
Gross Rental Income
725,000 AED
Net Rent (After Service Fees)
665,000 AED
Est. Capital Appreciation (13%)
481,000 AED
Est. Annual Rent
145,000 AED
Total Estimated 5-Year Net Profit
Net Rental Cashflow + Capital Gain
1,146,000 AED
🏢 Project Fundamentals & Financial Inputs
Key Specs
Master Developer
Aldar Properties PJSC
Property Type
Apartment
Construction Status
Off-plan
Estimated Handover
31/01/2030
Payment Structure
Contact Aldar Sales Team
Starting Price
3,700,000 AED
Estimated Annual Rent
145,000 AED
Annual Service Charges
12,000 AED
Annual Rental Yield
2.01%
5-Year Capital Appreciation
13%
Holding Horizon
5 Years
💡 Why Invest in The Row Saadiyat?
The Row Saadiyat combines Aldar’s delivery reputation, curated design pedigree and a prime Cultural District address that supports both owner‑occupier demand and long‑term capital preservation; scarcity of boutique, culture‑facing apartments on Saadiyat Island, sustainability targets (Estidama / Fitwel aims) and the project’s walkable podium‑led community make it a strategic choice for families, cultural professionals and investors prioritising prestige and steady mid‑term appreciation over high immediate rental yield.
✨ Key Highlights
Boutique mid‑rise collection by Aldar in Saadiyat’s Cultural District with architecture by BIG and curated interiors by Kettle Collective; strong cultural adjacency (Louvre Abu Dhabi, Guggenheim, Zayed National Museum), wellness‑led amenities, podium landscaping and rooftop leisure designed for premium family living.
📍 Location & Nearby Amenities
Immediate proximity to the Cultural District attractions (Louvre Abu Dhabi, Zayed National Museum, Guggenheim) and Saadiyat Beach; short drives to retail and lifestyle hubs on Saadiyat and easy road links to Abu Dhabi city and the airport as shown on the listing.
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.
