group overheads for the first year assuming we will each want to earn £30,000 a year to cover our own individual requirements.


year one profit if we add 11% to prices charged in order to put money back into the business making a profit of £19819.01


year two with less overheads we can each take the same salary and put back 26% into the company making a profit of £41325.95

year three increasing percentage back in to 35% and increasing out salaries to £32500 and increasing our rates by £3/phpp we could generate a profit of £59131.09