Projected Income

See here for the average IREA-AII franchisee’s annual returns.

The following is a conservative estimate of your first year in business. This estimate assumes that you will sell the individual service at $35 (normally $40) and the Silver service for real estate agencies at $700 (normally $999). In your second and third years you will not have to pay your initial investment, so expenditure will be less. Repeat business in your subsequent years will also boost income figures.

Initial Investment 10 000
Monthly Maintenance Fee 2 400
Obligatory Yearly Advertising Investment 10 000
Total Yearly Expenditure 22 400
Projected Income from Individual Vendors 10 500
Projected Income from Estate Agencies 105 000
Projected Income from Resellers and Other Sources 21 500
Gross Yearly Projected Income (Portal Total)
137 000
Total Gross Income for Single Franchisee (40% of Portal Total) 54 800
Total Net Income for Single Franchisee (Gross – Expenditure)
32 400