📧
At 12% monthly growth, you'll hit 10K subs in 8 months earning $2,400/mo
Current: 2,000 subs · 45% open rate · 3 revenue streams · $480/mo current revenue
$2.4K
Month 12 Revenue
👥
Subscribers
2,000
Current list size
📬
Open Rate
45%
Per email
💰
Monthly Rev
$480
Current income
📈
Growth
12%
Monthly sub growth
Newsletter Setup
Enter your current stats
Revenue Streams
12-Month Revenue Projection
💡 Insights
💰 Revenue Stream Comparison
How each income stream performs at your current size
Revenue Mix Over 12 Months
🎯 Subscriber Milestones
When you'll hit each milestone and revenue at that point
Subscriber Growth Curve
📊 Growth Scenarios
Revenue at different growth rates
| Growth | 6-Month Subs | 12-Month Subs | 6-Month Rev/mo | 12-Month Rev/mo | Annual Total |
|---|
Growth Comparison
Revenue by Stream
Subscriber Growth
Revenue per Subscriber
Cumulative Revenue
Newsletter Revenue Report
CreatorSystemLab ·
📖
How To Use This Tool
Plan your newsletter's path to profitability
🚀 Getting Started
1
Enter Your Stats
Current subs, open rate, click rate, and growth rate.
2
Set Revenue Streams
Sponsorship rate, paid sub price, and affiliate rate.
3
See Your Projections
12-month revenue curve, milestone timeline, and growth scenarios.
💰 Revenue Streams Explained
Sponsorships: Brands pay per email send. Scales with list size.
Paid Subscriptions: Premium tier (e.g., Substack). Recurring revenue.
Affiliate Links: Commission per click/purchase. Passive income.
📊 Newsletter Benchmarks
Open Rate: 40-50% is excellent (avg: 20-30%)
Click Rate: 3-5% is great (avg: 2-3%)
Sponsorship: $15-50 per 1,000 subscribers (CPM)
Paid Conversion: 2-5% of free subs become paid
🔧 Troubleshooting
File won't open?
Right-click → Open With → browser
Data disappeared?
Click 💾 Save before closing
🔒 100% private. Your data never leaves your device.