Sample plan, not your data
What your plan looks like
A real, illustrative example — a premium gym in Dubai Business Bay, priced with 2026 UAE benchmarks. It's built the exact same way your own plan will be, with the same engine. This isn't your plan; it's what one looks like.
your plan is ready
Premium gym, Dubai Business Bay. Year 1 needs:
AED1.31M
setupAED 475Kfit-out, equipment + licence
y1 opAED 830Krent, salaries + marketing
break-even350 members, month 6
04 the projection
Month 6, 350 members
BE month6
members350
revenueAED 128K
03 the breakdown
5 categories
salaries 42%fit-out & equipment 31%rent 14%marketing 8%licensing & visas 5%
Sample business. These figures come from a gym at typical UAE benchmarks, not from any answers you've given — your own plan is built from your own answers.