Pick a package, drag your membership, and watch the equipment pay for itself. Nothing here is a promise — it's your own arithmetic, out loud.
1 · Your studio
Boutique group studios typically run 100–200 members.
2 · Your monthly costs
Tick what applies and adjust the amounts — the calculator uses the total.
3 · The payment plan
Minimum 25% deposit.
Interest: 18% p.a. — fixed. Built into the payment shown.
Members you need to cover everything
—
rent, staff AND the equipment plan — all paid
The equipment costs you
—
after deposit
Left in your pocket each month
—
while you're still paying it off
In your pocket once it's paid off
—
the machines are yours — that payment becomes profit
Your deposit is earned back by
—
from your studio's own income
Total profit over 5 years
—
after every cost and every payment
Where your members' money goes each month
Each block is one member's monthly fee. Read left to right.
Your first five years, month by month
The building monthsFinding your rhythmIn profitSerenity — machines are yours
Illustrative only. Excludes VAT nuances, tax and seasonality. Membership economics are yours to defend — we just do the arithmetic. *Subject to finance approval.