ROI Calculator
See how your investment translates to net monthly income, payback period and annualised return — built on the same CPU payout model.
Manpower CPU funds staff wages and reimbursements cover store opex — both are pass-through, not profit. Add only the costs you carry beyond those (rent share, licences, misc).
Return on investment
- Gross monthly payout
- ₹7,59,089
- − Manpower & opex funded
- ₹5,33,099
- = Operating margin
- ₹2,25,990
- − Your other monthly costs
- ₹0
Total Zepto pays you
Covers staff wages & store running costs (pass-through)
Earning CPU × performance — your income before other costs
Rent share, licences, misc you carry
Net monthly profit
₹2,25,990
Annualised return
34%
Net annual profit
₹27,11,880
Payback period
35.4 months
Illustrative estimate. Net profit counts the Earning CPU margin only — manpower and reimbursements are treated as pass-through for the costs they fund. Actual returns depend on site OPD, performance, your local costs and the executed commercial terms.
Prefer to model just the payout? Open the CPU payout calculator.