Profit

Level 1 Level 2
Sales (excluding VAT) £257,000 £423,000
Product Cost 34% £87,380 34% £143,820
Fitting Costs 14% £35,980 11.5% £48,645
MS Fee 9.2% £23,644 Variable* £34,016
Gross Profit 42% £109,996 46% £196,519
Operation Costs
Staff £6,000 £35,000
Marketing £24,000 £30,000
Rent / Rates £15,000 £15,000
Vehicles / Running Costs £6,000 £8,000
Insurances / Phone / IT / Post £3,350 £3,350
Heat / Light / Maintenance £1,450 £1,450
Misc Costs £2,000 £4,000
Operating Costs 22.5% £57,800 22.9% £96,800
Operating Profit 20% £52,196 23% £99,719
These projections are estimates of sales and costs that are based on historical trading performance and related experience in the business. They should not be read as a guarantee that you will achieve the same results. The success of a franchisee will very much depend on their own efforts, local market and general economic conditions. * Variable MS Fee - £0 to £27500 @9.2%, £275000 to £400000 @ 6.2%, £400000 and over 4.2% (net sales) Operating profit is prior to Franchise owner remuneration, capital repayments on establishment cost, loan repayment, deprecation or tax