Financial Analysis

Below are estimated projections according to weekly sales. Please note that projection vary for international franchisees. These projections may vary according to footfall, location, rent and other commercial factors.

Weekly Sales in £s:
A) 3,000 – 3,500 B) 3,500 – 4,000 C) 4,000 – 4,500 D) 4,500 – 5,000 E) 5,000 – 5,500 F) 5,500 – 6,000 G) 6,000 +

All figure in £s
B
D
F
Sales
195000
247000
299000
Cost of Goods
78000
98800
119600
Gross Profit
117000
148200
179400
Expenses
-
-
-
Rent & Rates
15000
25000
30000
Sevice Charge
2400
3600
4800
Saleries
28500
35000
42500
Other
11000
13500
15500
Expense Total
56900
77100
92800
Projected Profit
60100
71000
86600
Loan Interest
5000
6000
7000
Net Profit
55100
65100
79600