Wendy R90 R4,000 R4,090
Steve R90 R4,000 R4,090
Giventia R90 R4,000 R4,090
Total R12,270
Monthly Payments
Client Hosting Website Management Total
Wendy R75 R750 R825
Steve R75 R750 R825
Giventia R75 R750 R825
Total R2,475
Annual Revenue
– Initial payment: R12,270
– Monthly payments: R2,475 x 12 = R29,700
– Total annual revenue: R12,270 + R29,700 = R41,970
Annual Expenses
– Hostinger Hosting: R900
– Elementor Page Builder: R1,620
– Canva Pro: R900
– Solid Pro Security: R3,582
– Phlox Themes Pro: R720 (one-time fee)
– Google Storage: R444
– Cookie Plugin: R2,160 (assuming one website per client, total R6,480 for three clients)
– Total annual expenses: R900 + R1,620 + R900 + R3,582 + R720 + R444 + R6,480 = R14,646 (excluding Phlox Themes Pro one-time fee)