Investment ROI Calculator
Model revenue growth scenarios for Cymru Premier clubs
Current Revenue: £3.20M
Growth Assumptions
Attendance Growth %10%
0%50%
New Sponsors2
010
Ticket Price Change %+5%
-20%+50%
Commercial Revenue Growth %20%
0%100%
Year 1
£3.89M
+21.7%
Year 3
£4.91M
+53.3%
Year 5
£6.32M
+97.4%
5-Year ROI
97.4%
Projected return
5-Year Revenue Projection
Methodology
Projections use compound growth applied to current revenue breakdown. Matchday revenue compounds attendance growth and ticket price change. Commercial revenue compounds the growth rate and adds per-sponsor uplift. Broadcast, grants, and player sales grow at a baseline 3% annually. All figures are estimates for illustrative purposes only.