Property Investment Calculator — Surat (2026)
Rental yield, cash flow, and return on cash for a buy-to-let in Surat, Gujarat. Planning to live in it instead? Use the Surat rent vs buy calculator.

Where to buy in Surat? Best areas, prices & what to expect · ₹4K–₹7K/sq ftSee details
Surat — India's diamond and textile capital — is a fast-growing, business-driven market with citywide asking prices around ₹4,400/sq ft. The Vesu and Adajan belts are the premium residential zones, with Vesu crossing ₹5,600/sq ft, and strong end-user demand from a prosperous trading community has driven steady appreciation. As in the rest of Gujarat, low 5.9% combined statutory charges keep transaction costs modest.
Typical on-market price
₹4K–₹7K / sq ft
Notable localities
- Vesu — Premium south-side residential hub; ₹5,600/sq ft and up.
- Adajan — Established, well-connected riverside residential belt.
- Pal — Fast-growing western suburb adjacent to Adajan.
- Dumas Road — Upmarket corridor toward the coast with newer projects.
- Piplod — Central premium area near Vesu with strong demand.
Surat property investment calculator
Key outputs
On a ₹70,00,000 property in Surat, the gross rental yield is 3.1% and monthly cash flow is -₹24,523 (you top this up each month). You need ₹25,83,000 upfront, and it turns net-positive on sale around year 4.
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 ₹25,83,000 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) | ₹43,41,849 | XIRR | 12.5% LTCG — often nil if reinvested |
| Stock market @ 10.0% | ₹41,16,637 | 10.0%CAGR | 12.5% above ₹1.25L a year |
| Fixed deposit @ 7.0% | ₹24,98,152 | 7.0%CAGR | Your slab rate, taxed yearly |
| P2P lending @ 12.0% | ₹54,39,406 | 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 8.2% 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 | ₹70,00,000 | ₹2,16,000 | ₹5,10,276 | ₹48,02,479 | -₹2,94,280 | -₹2,94,280 | ||
| 2 | ₹74,90,000 | ₹2,26,800 | ₹5,10,276 | ₹46,96,338 | -₹2,83,480 | -₹5,77,760 | ||
| 3 | ₹80,14,300 | ₹2,38,140 | ₹5,10,276 | ₹45,80,814 | -₹2,72,140 | -₹8,49,900 | ||
| 4 | ₹85,75,301 | ₹2,50,047 | ₹5,10,276 | ₹44,55,080 | -₹2,60,233 | -₹11,10,133 | ||
| 5 | ₹91,75,572 | ₹2,62,549 | ₹5,10,276 | ₹43,18,232 | -₹2,47,731 | -₹13,57,864 | ||
| 6 | ₹98,17,862 | ₹2,75,677 | ₹5,10,276 | ₹41,69,288 | -₹2,34,603 | -₹15,92,467 | ||
| 7 | ₹1,05,05,112 | ₹2,89,461 | ₹5,10,276 | ₹40,07,178 | -₹2,20,819 | -₹18,13,287 | ||
| 8 | ₹1,12,40,470 | ₹3,03,934 | ₹5,10,276 | ₹38,30,740 | -₹2,06,346 | -₹20,19,633 | ||
| 9 | ₹1,20,27,303 | ₹3,19,130 | ₹5,10,276 | ₹36,38,706 | -₹1,91,150 | -₹22,10,783 | ||
| 10 | ₹1,28,69,214 | ₹3,35,087 | ₹5,10,276 | ₹34,29,697 | -₹1,75,193 | -₹23,85,976 | ||
| 11 | ₹1,37,70,060 | ₹3,51,841 | ₹5,10,276 | ₹32,02,215 | -₹1,58,439 | -₹25,44,415 | ||
| 12 | ₹1,47,33,964 | ₹3,69,433 | ₹5,10,276 | ₹29,54,625 | -₹1,40,847 | -₹26,85,261 | ||
| 13 | ₹1,57,65,341 | ₹3,87,905 | ₹5,10,276 | ₹26,85,150 | -₹1,22,375 | -₹28,07,637 | ||
| 14 | ₹1,68,68,915 | ₹4,07,300 | ₹5,10,276 | ₹23,91,856 | -₹1,02,980 | -₹29,10,616 | ||
| 15 | ₹1,80,49,739 | ₹4,27,665 | ₹5,10,276 | ₹20,72,638 | -₹82,615 | -₹29,93,231 | ||
| 16 | ₹1,93,13,221 | ₹4,49,048 | ₹5,10,276 | ₹17,25,203 | -₹61,232 | -₹30,54,463 | ||
| 17 | ₹2,06,65,146 | ₹4,71,501 | ₹5,10,276 | ₹13,47,059 | -₹38,779 | -₹30,93,242 | ||
| 18 | ₹2,21,11,706 | ₹4,95,076 | ₹5,10,276 | ₹9,35,490 | -₹15,204 | -₹31,08,446 | ||
| 19 | ₹2,36,59,526 | ₹5,19,830 | ₹5,10,276 | ₹4,87,542 | ₹9,550 | -₹30,98,896 | ||
| 20 | ₹2,53,15,693 | ₹5,45,821 | ₹5,10,276 | ₹0 | ₹35,541 | -₹30,63,355 | ||
| 21 | ₹2,70,87,791 | ₹5,73,112 | ₹0 | ₹0 | ₹5,73,112 | -₹24,90,243 | ||
| 22 | ₹2,89,83,937 | ₹6,01,768 | ₹0 | ₹0 | ₹6,01,768 | -₹18,88,475 | ||
| 23 | ₹3,10,12,812 | ₹6,31,856 | ₹0 | ₹0 | ₹6,31,856 | -₹12,56,619 | ||
| 24 | ₹3,31,83,709 | ₹6,63,449 | ₹0 | ₹0 | ₹6,63,449 | -₹5,93,169 | ||
| 25 | ₹3,55,06,569 | ₹6,96,622 | ₹0 | ₹0 | ₹6,96,622 | ₹1,03,452 | ||
| 26 | ₹3,79,92,028 | ₹7,31,453 | ₹0 | ₹0 | ₹7,31,453 | ₹8,34,905 | ||
| 27 | ₹4,06,51,470 | ₹7,68,025 | ₹0 | ₹0 | ₹7,68,025 | ₹16,02,930 | ||
| 28 | ₹4,34,97,073 | ₹8,06,427 | ₹0 | ₹0 | ₹8,06,427 | ₹24,09,357 | ||
| 29 | ₹4,65,41,869 | ₹8,46,748 | ₹0 | ₹0 | ₹8,46,748 | ₹32,56,105 | ||
| 30 | ₹4,97,99,799 | ₹8,89,085 | ₹0 | ₹0 | ₹8,89,085 | ₹41,45,190 |
Surat property investment FAQs
What is the rental yield in Surat?
At a rent of ₹18,000/month on a ₹70,00,000 property, the gross rental yield in Surat is about 3.1% per year (before maintenance, tax, and vacancy). That is the annual rent as a share of the purchase price.
Is a buy-to-let property cash-flow positive in Surat?
Not initially. At ₹18,000 rent against a ₹42,523 EMI (30% down at 8.5% over 20 years), you top up about ₹24,523 a month; rent growth narrows this gap over time.
What return could a Surat property give if sold in 10 years?
Selling after 10 years (default 7% property growth, 5% rent growth, 1.0% resale cost), the modelled net gain is ₹43,41,849 on ₹25,83,000 of upfront cash — a return on cash of about 168%. These are assumptions you can change.
How much upfront cash do I need to invest in a ₹70.00 L property in Surat?
To invest in a ₹70,00,000 property in Surat you need roughly ₹25,83,000 upfront: a 30% down payment of ₹21,00,000 plus ₹4,83,000 of stamp duty, registration, and brokerage.
When does a Surat property investment break even?
Under the default assumptions, a Surat purchase turns net-positive on sale around year 4 — before that, appreciation has not yet covered your transaction and holding costs.
Which are the best areas to buy a home in Surat?
Vesu is the established premium residential hub (₹5,600/sq ft and above), with Piplod and Dumas Road offering upmarket alternatives nearby. Across the river, Adajan and the fast-growing Pal belt provide well-connected options at more moderate prices.
What are the stamp duty charges in Surat?
Surat follows Gujarat’s statewide rates: roughly 4.9% stamp duty plus 1% registration, about 5.9% combined, on the higher of the transaction value or the government jantri rate. That keeps Surat among the cheaper Indian cities in which to complete a purchase.
Surat at a glance
Based on an example ₹70,00,000 home at 30% down, 8.5% over 20 years. Change any input in the calculator to see your own numbers.
| Example property price | ₹70,00,000 |
|---|---|
| Upfront cash needed | ₹25,83,000 |
| Monthly EMI | ₹42,523 |
| Typical monthly rent | ₹18,000 |
| Gross rental yield | 3.1% / year |
| Monthly cash flow (rent − EMI) | −₹24,523 |
| Net gain if sold in year 10 | ₹43,41,849 |
| Return on cash (year 10) | 168% |
| Break-even on sale | Year 4 |