Commercial Property Calculator — Rent vs Buy & Investment
Analyse commercial real estate in India — offices, shops, and warehouses. Compare leasing vs buying, or run it as an investment to see rental yield, cash flow, and return on cash. Commercial stamp duty, brokerage, and loan rates differ from residential, so enter your own figures below.
Key outputs
On a ₹2,00,00,000 property in your city, the gross rental yield is 7.8% and monthly cash flow is ₹8,505 (positive before other costs). You need ₹78,00,000 upfront, and it turns net-positive on sale around year 2.
Share these numbers
The link carries every input above, so whoever opens it sees exactly this scenario — and can change it themselves.
Sponsored · we may earn a commission if you apply through this link.
30-year projection
What if you invested the upfront cash instead?
Your ₹78,00,000 of upfront cash doesn’t have to go into property. Here’s what it could grow to elsewhere, versus the effective return this property earns on that same cash.
| Where the upfront cash goes | Net gain, 10 yrs | Return / yr | Tax on the gain |
|---|---|---|---|
| This property (real estate) | ₹2,34,76,747 | XIRR | 12.5% LTCG — often nil if reinvested |
| Stock market @ 10.0% | ₹1,24,31,191 | 10.0%CAGR | 12.5% above ₹1.25L a year |
| Fixed deposit @ 7.0% | ₹75,43,781 | 7.0%CAGR | Your slab rate, taxed yearly |
| P2P lending @ 12.0% | ₹1,64,25,616 | 12.0%CAGR | Your slab rate, taxed yearly |
Why the property uses XIRR. CAGR compares two numbers — money in at the start, money out at the end — which is right for a lump sum you never touch. Buying a home isn’t that: you pay EMI every month for years and collect rent alongside it. XIRR is the one annual rate at which all of those dated amounts discount back to zero, so it prices when each rupee moved and stays comparable with the CAGR figures above. Hover the 16.1% to see all 10 years of cash flow.
The property’s net gain is the same “Net gain if sold” figure as year 10 in the projection table below, and it is the undiscounted total of those same cash flows — so all three reconcile.
On tax. Every figure here is pre-tax. Sell after 24 months and the gain is long-term, taxed at 12.5% without indexation (a property bought today gets only this rate; the 20%-with-indexation option survives solely for purchases made before 23 July 2024). Sell sooner and the whole gain is added to your income at slab rates. Section 54 can reduce the tax to nil if you reinvest the gain in another residential house — but the window is 1 year before to 2 years after the sale (3 years to construct), not the same financial year, and anything not yet reinvested by your return-filing date must sit in a Capital Gains Account Scheme deposit meanwhile. The exemption covers the gain rather than the whole sale price, and is capped at ₹10 crore. Rent is treated separately: Rent is taxed as Income from House Property: take the annual rent, subtract a flat 30% standard deduction under Section 24(a) — no receipts needed — and subtract the home-loan interest under Section 24(b), which is uncapped on a let-out property. What remains is added to your income and taxed at your slab. A resulting loss offsets other income only up to ₹2 lakh a year, with the balance carried forward eight years. By contrast, listed equity and equity mutual funds held over 12 months are taxed at 12.5% under Section 112A, with the first ₹1.25 lakh of aggregate long-term gains each year exempt. Sold sooner, gains are short-term and taxed at 20% under Section 111A. This is the lightest treatment of the four options. Interest from fixed deposits and P2P lending is added to your income and taxed at your slab rate, which is what makes their headline rates flatter them most. This is general information for FY 2025-26, not tax advice — confirm your own position with a chartered accountant.
Illustrative only, not financial advice. Investment rows assume the upfront cash is a one-time lump sum compounding at the rate you enter. Returns are assumptions and are not guaranteed.
Full year-by-year projection
| Year | Property value | Annual rent | Annual EMI | Outstanding loan | Home equity | Net (rent − EMI) | Cumulative net cash | Net gain if sold |
|---|---|---|---|---|---|---|---|---|
| 1 | ₹2,00,00,000 | ₹15,60,000 | ₹14,57,940 | ₹1,37,21,368 | ₹1,02,057 | ₹1,02,057 | ||
| 2 | ₹2,14,00,000 | ₹16,38,000 | ₹14,57,940 | ₹1,34,18,107 | ₹1,80,057 | ₹2,82,114 | ||
| 3 | ₹2,28,98,000 | ₹17,19,900 | ₹14,57,940 | ₹1,30,88,041 | ₹2,61,957 | ₹5,44,071 | ||
| 4 | ₹2,45,00,860 | ₹18,05,895 | ₹14,57,940 | ₹1,27,28,800 | ₹3,47,952 | ₹8,92,023 | ||
| 5 | ₹2,62,15,920 | ₹18,96,190 | ₹14,57,940 | ₹1,23,37,806 | ₹4,38,247 | ₹13,30,270 | ||
| 6 | ₹2,80,51,035 | ₹19,90,999 | ₹14,57,940 | ₹1,19,12,251 | ₹5,33,056 | ₹18,63,326 | ||
| 7 | ₹3,00,14,607 | ₹20,90,549 | ₹14,57,940 | ₹1,14,49,081 | ₹6,32,606 | ₹24,95,932 | ||
| 8 | ₹3,21,15,630 | ₹21,95,077 | ₹14,57,940 | ₹1,09,44,970 | ₹7,37,134 | ₹32,33,066 | ||
| 9 | ₹3,43,63,724 | ₹23,04,830 | ₹14,57,940 | ₹1,03,96,301 | ₹8,46,887 | ₹40,79,953 | ||
| 10 | ₹3,67,69,184 | ₹24,20,072 | ₹14,57,940 | ₹97,99,135 | ₹9,62,129 | ₹50,42,082 | ||
| 11 | ₹3,93,43,027 | ₹25,41,076 | ₹14,57,940 | ₹91,49,185 | ₹10,83,133 | ₹61,25,215 | ||
| 12 | ₹4,20,97,039 | ₹26,68,129 | ₹14,57,940 | ₹84,41,785 | ₹12,10,186 | ₹73,35,401 | ||
| 13 | ₹4,50,43,832 | ₹28,01,536 | ₹14,57,940 | ₹76,71,857 | ₹13,43,593 | ₹86,78,994 | ||
| 14 | ₹4,81,96,900 | ₹29,41,613 | ₹14,57,940 | ₹68,33,875 | ₹14,83,670 | ₹1,01,62,663 | ||
| 15 | ₹5,15,70,683 | ₹30,88,693 | ₹14,57,940 | ₹59,21,822 | ₹16,30,750 | ₹1,17,93,414 | ||
| 16 | ₹5,51,80,631 | ₹32,43,128 | ₹14,57,940 | ₹49,29,153 | ₹17,85,185 | ₹1,35,78,599 | ||
| 17 | ₹5,90,43,275 | ₹34,05,284 | ₹14,57,940 | ₹38,48,740 | ₹19,47,341 | ₹1,55,25,940 | ||
| 18 | ₹6,31,76,304 | ₹35,75,549 | ₹14,57,940 | ₹26,72,829 | ₹21,17,606 | ₹1,76,43,546 | ||
| 19 | ₹6,75,98,646 | ₹37,54,326 | ₹14,57,940 | ₹13,92,978 | ₹22,96,383 | ₹1,99,39,928 | ||
| 20 | ₹7,23,30,551 | ₹39,42,042 | ₹14,57,940 | ₹0 | ₹24,84,099 | ₹2,24,24,028 | ||
| 21 | ₹7,73,93,689 | ₹41,39,144 | ₹0 | ₹0 | ₹41,39,144 | ₹2,65,63,172 | ||
| 22 | ₹8,28,11,247 | ₹43,46,102 | ₹0 | ₹0 | ₹43,46,102 | ₹3,09,09,274 | ||
| 23 | ₹8,86,08,035 | ₹45,63,407 | ₹0 | ₹0 | ₹45,63,407 | ₹3,54,72,681 | ||
| 24 | ₹9,48,10,597 | ₹47,91,577 | ₹0 | ₹0 | ₹47,91,577 | ₹4,02,64,258 | ||
| 25 | ₹10,14,47,339 | ₹50,31,156 | ₹0 | ₹0 | ₹50,31,156 | ₹4,52,95,414 | ||
| 26 | ₹10,85,48,653 | ₹52,82,714 | ₹0 | ₹0 | ₹52,82,714 | ₹5,05,78,127 | ||
| 27 | ₹11,61,47,058 | ₹55,46,849 | ₹0 | ₹0 | ₹55,46,849 | ₹5,61,24,977 | ||
| 28 | ₹12,42,77,353 | ₹58,24,192 | ₹0 | ₹0 | ₹58,24,192 | ₹6,19,49,168 | ||
| 29 | ₹13,29,76,767 | ₹61,15,401 | ₹0 | ₹0 | ₹61,15,401 | ₹6,80,64,570 | ||
| 30 | ₹14,22,85,141 | ₹64,21,172 | ₹0 | ₹0 | ₹64,21,172 | ₹7,44,85,741 |
Commercial property FAQs
How is a commercial property investment different from residential?
Commercial real estate (offices, shops, warehouses) typically offers a higher gross rental yield than residential, but comes with longer vacancy risk, tenant/lease dependence, and different tax treatment. Use Investment mode to see the yield, cash flow, and return on cash for your numbers.
What costs apply when buying a commercial property in India?
Stamp duty and registration (which vary by state and can differ from residential rates), brokerage (often higher for commercial), GST on under-construction commercial property, plus maintenance and, in many cases, higher loan interest rates. Enter your actual figures in the transaction-cost fields.
Should I rent (lease) or buy commercial space for my business?
Switch to Rent vs Buy mode and enter the monthly lease you would otherwise pay as the “rent”. The calculator compares that against the EMI plus upfront costs and shows your net position if you sell in any of the next 30 years.
How do I use this calculator for commercial property?
Enter your commercial property price and expected monthly rent/lease, then set the stamp duty, registration, and brokerage for your city and property type. All defaults are placeholders — commercial rates differ from residential, so replace them with your own verified figures.
How this commercial property calculator works
Commercial real estate — offices, shops, and warehouses — behaves differently from residential. Enter the price, your expected rent or lease, and your own stamp duty, registration, and brokerage (commercial rates differ by state), then see the EMI, upfront cash, rental yield, cash flow, and 30-year return. Use investment mode for yield and cash flow, or rent-vs-buy mode to compare leasing versus owning your premises.
Commercial property often yields more than residential but carries longer vacancies and heavier dependence on a single tenant — a high yield means little if the unit sits empty. GST may apply on under-construction units, and loan rates are often higher, so enter your actual figures rather than residential defaults and stress-test the rent and growth before you commit.