Subscription revenue target planner

Enter your recurring-revenue goal and see, working backwards, what it takes to get there.

Plan backwards from your goal

Your goal and starting point

£

The recurring revenue you want to be running at by the end of the timeframe.

months

How long you have to reach the goal.

Active paying subscribers today.

%

Share of existing subscribers who cancel each month.

£

Average revenue per subscriber per month.

Add your traffic to see the conversion rate your plan requires. Leave at zero to skip.

What it takes

3,472
Target subscribers
To reach £250,000 ARR at £6.00/month
348
Gross new subscribers / month
New sign-ups needed every month, including replacing churn
248
Net new / month
Average change in the base each month

Subscriber ramp

Projected active subscribers each month at 5% churn and 348 gross sign-ups a month.

NowM1M2M3M4M5M6M7M8M9M10M11M12
Now: 500 subscribers, M1: 823 subscribers, M2: 1,130 subscribers, M3: 1,422 subscribers, M4: 1,699 subscribers, M5: 1,963 subscribers, M6: 2,213 subscribers, M7: 2,451 subscribers, M8: 2,676 subscribers, M9: 2,891 subscribers, M10: 3,095 subscribers, M11: 3,288 subscribers, M12: 3,472 subscribers
Subscribers today500
Subscribers at target3,472
Churn losses at target size174 / month
Total gross sign-ups over the plan4,180
Monthly recurring revenue at target£20,832

Assumes steady churn and even monthly growth — a planning guide, not a forecast.

Know exactly what your goal takes.

Mocono gives you the paywall and CRM to get there. Start your 60-day free trial.

Start 60-Day Free Trial

How to use it

Pick whether your goal is a recurring-revenue figure or a subscriber count, then enter the target, the timeframe you have, your current subscriber base, your monthly churn rate and your subscription price. The planner works backwards and tells you how many gross new subscribers you need every month to land on the goal. Add your monthly website visitors and it also shows the visitor-to-subscriber conversion rate that implies. Every input is stored in the URL, so you can share a scenario with your team.

How it's calculated

If your goal is annual recurring revenue, the planner first converts it into subscribers: target subscribers = target ARR ÷ (price × 12). If your goal is already a subscriber count, that number is used directly.

It then solves for the constant number of gross new subscribers per month, G, that gets you from today's base to the target. Each month is simulated as subscribers = previous × (1 − churn) + G, and a numeric search narrows G until the final month lands on your target. Net new per month is simply the difference between the target and your current base divided by the timeframe — useful context, but it ignores the subscribers churn takes away, which is why the gross figure is always higher.

If your current base would still exceed the target even with no new sign-ups at all, the planner says so rather than inventing an acquisition number.

How to plan subscription growth backwards from a target

Most subscription plans start in the wrong place: a marketing activity, a campaign, or a vague ambition to "grow the base". Planning backwards flips that. You begin with the revenue the business actually needs, translate it into a subscriber count at your real price, and only then ask what monthly acquisition rate that demands.

The number that matters is gross new subscribers per month — the people who must sign up, not the net change in your base. Net growth is what is left after churn has taken its cut, so a plan built on net numbers will always under-resource acquisition. If the gross figure the planner returns is far beyond what you have ever achieved in a month, the plan is not realistic yet and something has to change: a longer timeframe, a higher price, a lower churn rate, or more traffic feeding the top of the funnel.

Treat the output as a budget line as much as a growth target. Once you know you need, say, 300 sign-ups a month, you can work out what that costs in acquisition spend and whether the lifetime value of those subscribers justifies it.

How churn changes the maths

Churn is the quiet tax on every subscription target. At 5% monthly churn, a base of 3,000 subscribers loses 150 people every month — so before a single net new subscriber is added, you need 150 sign-ups simply to stand still. The larger your base grows, the bigger that replacement number becomes, which is why growth plans that ignore churn fall apart in the second half of the year.

Because of that compounding, reducing churn is usually the cheapest lever available. Cutting monthly churn from 5% to 3% on a 3,000-subscriber base saves 60 cancellations a month, and that saving grows in step with the base. Try it in the planner: lower the churn rate and watch the gross new subscribers per month fall, often by more than a price rise would achieve.

Annual plans, engaged onboarding, failed-payment recovery and clear renewal communications all pull churn down. Mocono handles the billing and subscriber-management side of that automatically, with Stripe as the underlying payment rail.

Frequently asked questions

Ready to turn the numbers into revenue?

Mocono gives digital publishers a paywall, subscriber CRM and branded checkout with a guided setup — live in minutes, free for 60 days.