Investment vs Returns

The following figures are estimates only. For details on how these figures were obtained please contact us.

Projected Income for Three Years in Business 1 060 288

Projected Earnings First 12 Months

Projected Income from Individual Vendors 10 500
Projected Income from Estate Agencies 280 000
Projected Income from Resellers and Affiliate Programmes 250 000
Total Gross Projected Income 540 500
Initial Investment 10 000
Monthly Maintenance Fee 2 400
Yearly Advertising Investment 10 000
Total First Year Expenditure 22 400
Total Income for Single Franchisee (40% Commission) 216 000
Total Net Income First 12 Months 193 800

Projected Earnings Second Year

Projected Income from Renewals (60%) 127 200
Projected Income Based on 20% Growth 259 440
Monthly Maintenance Fee 2 400
Yearly Advertising Investment 10 000
Total Net Income Second Year 347 240

Projected Earnings Third Year

Projected Income from Renewals (50%) 193 320
Projected Income Based on 20% Growth 311 328
Monthly Maintenance Fee 2 400
Yearly Advertising Investment 10 000
Total Net Income Third Year 492 248
Total Net Income for Three Years in Business 1 060 288