Calculator
Development Profit Calculator
Estimate the profitability of your Lambeth development project.
Project Costs
£1,500,000
£200,000£10,000,000
£400,000
£50,000£5,000,000
£350,000
£25,000£5,000,000
£80,000
£0£500,000
£50,000
£0£300,000
10% of build
0% of build20% of build
3% of GDV
0% of GDV5% of GDV
Cost Breakdown
Purchase Price£400,000
Build Costs£350,000
Finance Costs£80,000
Professional Fees£50,000
Contingency (10%)£35,000
Sales Costs (3%)£45,000
Total Costs£960,000
Profit Analysis
GDV£1,500,000
Total Costs£960,000
Gross Profit£540,000
Profit on GDV36.0%
Profit on Cost56.3%
ROI (30% equity)187.5%
This calculator provides estimates only. Professional advice should be sought for accurate development appraisals. Stamp Duty Land Tax, VAT, and other taxes are not included.