Estimated monthly income
£1,540
3 dogs/day at £47 each, 4 days/week, after rent, variable costs and fixed monthly costs.
Weekly: £359Hourly: £13Daily: £90After tax/NI: £1,412
Daily breakdown
Daily revenue£141
Table rent / commission£42
Variable costs£9
Net per day£90
Net per hour£13
Tax/NI set aside£128
After tax/NI estimate£1,412
Monthly estimate£1,540
After tax/NI: £1,412Commission starts above
1.4 dogs
Below this, minimum rent dominates.
Break-even dogs/day
0.47
Covers rent, variable costs and fixed costs.
Monthly revenue
£2,444
Before rent and costs.
Owner/rent monthly
£733
Paid to premises owner.
Tax/NI monthly
£128
Rough 2026/27 set-aside.
After tax/NI
£1,412
Estimate, not advice.
Income by dogs per day
| Dogs/day | Revenue/day | Net/day | Net/hour | Net/month |
|---|