🎯
Your joining investment
GroutGleam
Tile & grout restoration — choose your commitment
PrimeGleam + InstaGleam included
Five star housekeeping subscription — choose your commitment
Add-on equipment — machine cost only, no franchise fee
BioSteam
Chemical-free steam sanitisation
£2,340
Add BioSteam machineNo royalty · No monthly fee
RotaGleam
All surfaces · Indoors & out
£2,280
Add RotaGleam machineNo royalty · No monthly fee
🔒 Select GroutGleam or PrimeGleam above to unlock equipment add-ons
Investment summary
Primary franchise—
Second franchise—
BioSteam machine—
RotaGleam machine—
Total investment£0
0% Finance — interest free · 12 months
How much would you like to borrow?
£0 — £6,000
£0 — no loan
Finance amount—
Monthly repayment (÷12)—
Balance from own funds—
Subject to credit approval · No interest · No early repayment fees
PrimeGleam
Weekly housekeeping subscription
Number of subscribers
120 subscribers100
Attendance rate Typically 92–97%
85%95%100%
Technician pay rate
£13/hr£17.5/hr£25/hr
Working weeks/year
3046 wks52
Subscription tier rates — adjust to your pricing
How the tier mix works: Based on typical client patterns, we estimate 60% of your subscribers will choose the Classic rate, 25% Prime and 15% Prestige. You set the hourly rate for each tier — the calculator blends these to give your weighted average weekly income per subscriber. Minimum 2 hours per visit applies to all tiers.
Classic hourly rate (60% · min 2hrs · £60/wk)
£30.00/hr
£25/hr£100/hr
Prime hourly rate (25% · min 2hrs · £70/wk)
£35.00/hr
£30/hr£100/hr
Prestige hourly rate (15% · min 2hrs · £80/wk)
£40.00/hr
£35/hr£100/hr
Weighted avg/subscriber/wk£64.43
Tier mix is preset: 60% / 25% / 15%£32.21/hr
14.4% royalty auto-deducted on subscription revenue
Avg consumable cost per job Cleaning products per visit
Avg weekly figures
Gross revenue£2,736
Less royalty (14.4%)−£394
Less technician wages−£1,400
Less consumables (£5/job)−£80
Annual figures
Net annual margin£44,294
GroutGleam
Tile & grout restoration
Average job value
£50£250£500
Jobs per week
13 jobs/wk20
Working weeks/year
3046 wks52
Avg consumable cost per job
Grout recolouring compound and other consumables
Weekly gross revenue£1,250
Less consumables−£100
Net annual margin£52,900
BioSteam
Chemical-free steam sanitisation
Average job value
£50£100£500
Jobs per week
12 jobs/wk20
Working weeks/year
3046 wks52
Avg consumable cost per job
Brush wear & tear and cloths
Weekly gross revenue£520
Less consumables−£20
Net annual margin£23,000
RotaGleam
All surfaces · Indoors & out
Average job value
£50£120£500
Jobs per week
13 jobs/wk20
Working weeks/year
3046 wks52
Avg consumable cost per job
Brush wear & tear and cleaning solutions
Weekly gross revenue£1,350
Less consumables−£60
Net annual margin£59,340
InstaGleam
On-demand · Premium rate
Hourly rate
£35£40/hr£80
Bookings per week
02 bookings/wk20
Avg booking duration Min 2hrs
2hrs2hrs6hrs
Technician pay rate
£17.50£20/hr£25
Working weeks/year
3046 wks52
Avg consumable cost per job
14.4% royalty auto-deducted on InstaGleam
Revenue per booking£99.90
Weekly gross revenue£499.50
Less royalty (14.4%)−£71.93
Less technician wages−£175
Less consumables−£25
Net annual margin£5,266
💰 PrimeGleam & InstaGleam — Royalty Breakdown (14.4% total on gross revenue)
⭐ PrimeGleam royalty
Card processing (~2%)—
Nationwide marketing (3.5%)—
HQ support (6.5%)—
VAT element (2.4%)—
PrimeGleam total royalty—
⚡ InstaGleam royalty
Card processing (~2%)—
Nationwide marketing (3.5%)—
HQ support (6.5%)—
VAT element (2.4%)—
InstaGleam total royalty—
Combined annual royalty
Card processing total—
Marketing fund total—
HQ support total—
VAT element total—
Grand total royalty—
What your royalty funds
Card processing and system licence costs (~2%) — all customer card payment fees and platform licence costs are covered. You never pay a separate card processing charge.
Nationwide marketing (3.5%) — HQ will run nationwide advertising and lead generation campaigns.
HQ support (6.5%) — network management, development and franchisee support.
Nationwide marketing (3.5%) — HQ will run nationwide advertising and lead generation campaigns.
HQ support (6.5%) — network management, development and franchisee support.
Annual income at full capacity — before tax
PrimeGleam
—
net annual
GroutGleam
—
net annual
BioSteam
—
net annual
RotaGleam
—
net annual
InstaGleam
—
net annual
Year 1
Total gross revenue
—
before deductions
Total annual costs
—
all deductions
Year 1 net profit
—
inc ramp-up · before tax
Year 2 (+10%)
Total gross revenue
—
+10% growth
Total annual costs
—
+10% growth
Year 2 net profit
—
+10% full capacity · before tax
Investment payback timeline — 12 months
Note: months 1–6 are your ramp-up period — income builds gradually to full capacity
Recovering your investment
Pure profit every month
Select your package above to see payback timeline.
A note on projections: The payback timeline above uses realistic ramp-up income for months 1–6 (20% → 35% → 50% → 70% → 85% → 100% capacity), not full-capacity figures. The investment summary and annual income totals show full-capacity potential. Every territory is different — we strongly recommend using conservative estimates. A business that exceeds expectations is far preferable to one that falls short.
Full annual breakdown
PrimeGleam gross revenue—
PrimeGleam royalty (14.4%)—
PrimeGleam technician wages—
PrimeGleam consumables—
PrimeGleam platform fee (annual)—
PrimeGleam net—
GroutGleam gross revenue—
GroutGleam consumables—
GroutGleam net—
BioSteam gross revenue—
BioSteam consumables—
BioSteam net—
RotaGleam gross revenue—
RotaGleam consumables—
RotaGleam net—
InstaGleam gross revenue—
InstaGleam royalty (14.4%)—
InstaGleam technician wages—
InstaGleam consumables—
InstaGleam net—
Management fee — Year 1 only (free months 1–3, then £114/mo months 4–12)−£1,026
Marketing & promotion—
Other costs—
Finance repayments—
Net annual income
—
Key milestones
Total weekly gross revenue—
Total weekly net income—
Total monthly gross revenue—
Total monthly net income—
Year 1 total (with ramp-up)—
Year 2 projected income (+10% growth)—
Realistic ramp-up — month by month (Year 1)
Job-based services ramp to capacity over 6 months (20→35→50→70→85→100%). PrimeGleam subscribers grow separately: 5→10→18→28→35→target. Management fee of £114/month from month 4.
| Month | Capacity | PrimeGleam | GroutGleam | BioSteam | RotaGleam | InstaGleam | Mgmt | Other costs | Monthly net |
|---|
Request a Copy
Please forward my report via WhatsApp
Download PDF Report
Save or print a PDF summary of your income projections to review and share.
Book a Discovery Call
20 minutes with Simon Parker. No obligation. Walk through these numbers and find out if Gleam is right for you.
⚠️ Important Notice
All figures shown are illustrative only and are not a guarantee of earnings. Actual income will depend on local market conditions, competition, pricing decisions, quality of service, business development activity, and the effort, commitment and personal determination of the franchisee.
PrimeGleam and InstaGleam carry a 14.4% royalty deduction (covering card processing ~2%, nationwide marketing 3.5%, HQ support 6.5%, VAT 2.4%). GroutGleam, BioSteam and RotaGleam carry no royalty. The monthly management fee of £114 is a single combined fee covering all three non-royalty brands, applicable from month 4.
All figures are shown before income tax and National Insurance. Ramp-up projections are estimates only. Year 2 projections assume 10% business growth and are not guaranteed. Franchise opportunity subject to application and approval by GleamWork.
PrimeGleam and InstaGleam carry a 14.4% royalty deduction (covering card processing ~2%, nationwide marketing 3.5%, HQ support 6.5%, VAT 2.4%). GroutGleam, BioSteam and RotaGleam carry no royalty. The monthly management fee of £114 is a single combined fee covering all three non-royalty brands, applicable from month 4.
All figures are shown before income tax and National Insurance. Ramp-up projections are estimates only. Year 2 projections assume 10% business growth and are not guaranteed. Franchise opportunity subject to application and approval by GleamWork.