Year 1
Upfront bounties
A$0
Trail commissions
A$0
Year 1 total
A$0
Year 3 cumulative
Recurring monthly trail at end of year 3
A$0/mo
3-year cumulative income
A$0
Numbers assume A$750 upfront × retail, A$2,000 upfront × agency, 15% trail on retail variable spend, 20% trail on agency variable spend (we estimate agencies spend 4× a single retail tenant), monthly compounding retention. Real results vary — could be higher or lower depending on your audience and content cadence.