Other case study: plan for ₹16,000 to ₹19,173 monthly revenue in 1–2 years
01 · Plan
Month by month
Monthly plan
| Month | Phase | Planned ad spend | Projected revenue | Projected ROAS | Projected purchases | Projected cost per purchase |
|---|---|---|---|---|---|---|
| At enquiry, self-reported | – | – | ₹16,000 | – | – | – |
| Month 1 | Learning | ₹8,241 | ₹15,731 | 1.91x | 6 | ₹1,374 |
| Month 2 | Scaling | ₹9,125 | ₹17,026 | 1.87x | 6 | ₹1,521 |
| Month 3 | Scaling | ₹9,061 | ₹17,745 | 1.96x | 7 | ₹1,294 |
| Month 4 | Scaling | ₹9,494 | ₹18,496 | 1.95x | 7 | ₹1,356 |
| Month 5 | Scaling | ₹9,684 | ₹18,616 | 1.92x | 7 | ₹1,383 |
| Month 6 | Scaling | ₹9,868 | ₹18,770 | 1.90x | 7 | ₹1,410 |
| Month 7 | Scaling | ₹9,982 | ₹19,149 | 1.92x | 7 | ₹1,426 |
| Month 8 | Scaling | ₹10,125 | ₹19,148 | 1.89x | 8 | ₹1,266 |
| Month 9 | Scaling | ₹10,161 | ₹19,218 | 1.89x | 7 | ₹1,452 |
| Month 10 | Scaling | ₹9,659 | ₹19,237 | 1.99x | 7 | ₹1,380 |
| Month 11 | Scaling | ₹9,889 | ₹19,147 | 1.94x | 8 | ₹1,236 |
| Month 12 | Scaling | ₹9,929 | ₹19,233 | 1.94x | 7 | ₹1,418 |
| Month 13 | Scaling | ₹10,094 | ₹19,189 | 1.90x | 7 | ₹1,442 |
| Month 14 | Scaling | ₹9,486 | ₹18,722 | 1.97x | 7 | ₹1,355 |
| Month 15 | Scaling | ₹9,655 | ₹19,236 | 1.99x | 7 | ₹1,379 |
| Month 16 | Scaling | ₹9,846 | ₹19,126 | 1.94x | 7 | ₹1,407 |
| Month 17 | Scaling | ₹9,866 | ₹19,263 | 1.95x | 8 | ₹1,233 |
| Month 18 | Scaling | ₹10,255 | ₹19,188 | 1.87x | 7 | ₹1,465 |
| Month 19 | Steady | ₹10,167 | ₹19,249 | 1.89x | 7 | ₹1,452 |
| Month 20 | Steady | ₹9,969 | ₹19,417 | 1.95x | 8 | ₹1,246 |
| Month 21 | Steady | ₹10,194 | ₹18,968 | 1.86x | 7 | ₹1,456 |
| Month 22 | Steady | ₹10,064 | ₹19,042 | 1.89x | 7 | ₹1,438 |
| Month 23 | Steady | ₹10,030 | ₹19,183 | 1.91x | 7 | ₹1,433 |
| Month 24 | Steady | ₹9,681 | ₹19,173 | 1.98x | 7 | ₹1,383 |
| Total | ₹2,34,525 | ₹4,51,272 | 1.92x | 170 | ₹1,380 |
02 · Funnel
Projected funnel, first view to purchase · month 24
- Impressions78,204
- Link clicks9271.19% of impressions
- Landing-page views59163.75% of link clicks0.756% of impressions
- Added to cart457.61% of landing-page views0.058% of impressions
- Checkout started2044.44% of added to cart0.026% of impressions
- Purchases735% of checkout started0.009% of impressions
0.009% of impressions became purchases
03 · Mix
Where the planned budget goes · month 24
| Segment | Planned ad spend | Share of spend | Projected purchases | Projected ROAS | Projected cost per purchase |
|---|---|---|---|---|---|
| ₹6,544 | 67.6% | 5 | 1.96x | ₹1,309 | |
| ₹3,137 | 32.4% | 2 | 2.02x | ₹1,568 |
| Segment | Planned ad spend | Share of spend | Projected purchases | Projected ROAS | Projected cost per purchase |
|---|---|---|---|---|---|
| Instagram Reels | ₹4,645 | 48.0% | 3 | 1.95x | ₹1,548 |
| Facebook Reels | ₹3,137 | 32.4% | 2 | 2.02x | ₹1,568 |
| Instagram Feed | ₹1,899 | 19.6% | 2 | 1.99x | ₹950 |
| Segment | Planned ad spend | Share of spend | Projected purchases | Projected ROAS | Projected cost per purchase |
|---|---|---|---|---|---|
| Prospecting (cold audiences) | ₹8,305 | 85.8% | 6 | 1.97x | ₹1,384 |
| Retargeting (warm audiences) | ₹1,376 | 14.2% | 1 | 2.05x | ₹1,376 |
04 · Creatives
Planned creative mix · month 24
New ads per month
| Creative type | Tier | Planned ad spend | Projected purchases | Projected ROAS | Projected cost per purchase |
|---|---|---|---|---|---|
| Static image | Top | ₹1,121 | 1 | 2.78x | ₹1,121 |
| Video | Moderate | ₹8,560 | 6 | 1.88x | ₹1,427 |
05 · How we'd help
How we'd help, why, and how it works
Research & offer · Month 1
What we'd do
Aim the first month at scaling ad spend, the problem named at booking, on a smaller base. Layer the account: a creative-testing campaign, a scaling campaign, cold audiences that exclude past buyers, and cart retargeting. Before budget rises, close the gaps that stop a visitor buying: missing reviews, an unclear return window, no about page and no prepaid incentive. Put the website audit, the creative brief and the monthly media plan in place before spend moves.
Why
A smaller brand came to us to grow monthly revenue in 1–2 years, from ₹16,000 to ₹2L–₹3L (15.6x). Fewer than one in ten of our measured accounts grew that fast in the same time, so the plan follows the pace of that top tenth rather than forcing the target. The problem named at booking was scaling ad spend. Separate layers stop prospecting and retargeting competing for the same budget. Conversion rate caps what any ad budget can return.
How it works
Retargeting sits next to prospecting and never replaces it. The fix list goes to the brand's team in the opening weeks, ahead of any budget step. All three are shared with the brand's team before any budget step.
Measurement & targets · Month 1 to 24
What we'd do
Write month-by-month targets with the brand's team that climb from ₹16,000 to ₹2L–₹3L, and open every review with the month-to-date number against them. Keep a shared daily sheet with the ad platform's revenue next to real store orders. Set a written rule: no budget step in a month where return would fall too far to pay for it.
Why
No return on ad spend was given at booking; the starting return is what measured stores of that size hold. Written targets expose a slow month while there is still time to act. Platform attribution over-counts, so budget decisions sit on the store-side number.
How it works
The target for the month is on the page at every review. The sheet is read before each budget change. Where return would slip too far, the month keeps last month's budget.
Creative testing · Month 1
What we'd do
Test with video and static image first, rising to about a dozen new ads a month by the final month, with every format close to the account's return. The learning month runs on a small daily budget, stepping up only once orders confirm. Commission ads in batches, and read each batch for a set window before ordering the next. Run static images next to the video ads.
Why
The first rupees are for finding the buyer, not for volume. Buying more before a batch is read means paying for guesses. In measured accounts, static image reached the top creative tier most often.
How it works
Only confirmed orders at the low budget unlock the next step. Only ads that convert inside the window keep running. Statics are added after a video wins. More spend buys more new ads, led by video ahead of static image.
Scaling · Month 2 to 18
What we'd do
Through Month 2 to Month 18, push toward ₹2L–₹3L: the budget rises gently while return holds, and Instagram Reels carries the most spend and Facebook Reels the next. Tie every budget increase to return: step up while it holds, step back when it drops. Once purchases are steady, add lookalikes of past buyers next to broad prospecting.
Why
Across Month 2 to Month 18, the modelled budget rises gently, while return on spend holds. Several of these months stop their budget step where return would slip too far. Return holds through these months because each budget step stops where return would slip. Past buyers are the clearest signal of who buys next.
How it works
Budget follows return month to month instead of a fixed ramp. Lookalike and broad audiences run the same ads, so they can be compared. Most of the final month's spend sits on Instagram Reels, then Facebook Reels. Prospecting to new buyers takes the bulk of spend, while retargeting returns more for each rupee.
Steady state · Month 19 to 24
What we'd do
From Month 19, hold the gains and push toward ₹2L–₹3L only as far as return allows. Hold a creative bank and swap tired ads out before click-through falls. Use WhatsApp for abandoned checkouts and for past buyers' next order. Stop pushing budget once return has peaked.
Why
Growth slows from Month 19, still short of ₹2L–₹3L. Spend holds roughly steady from here. A measured account showed click-through falling ahead of revenue, so tired ads are replaced early. WhatsApp is cheaper than paid retargeting for buyers who already reached checkout.
How it works
Refreshes are gradual: a few new ads at a time. WhatsApp runs alongside paid retargeting, not instead of it. Budget is held while return is at its best and cut back when it slips.
06 · Milestones
Projected milestones by month
- Month 1
The learning phase opens: the first ads run on a small daily budget while tracking is checked against store orders. The store fix list is live, with reviews on product pages and a prepaid offer. Store orders and platform revenue are reconciled in the shared sheet.
- Projected revenue ₹15,731
- Projected ROAS 1.91x
- Planned ad spend ₹8,241
- Month 2
Scaling begins: tired ads are refreshed from the creative bank. Return on spend holds while budget steps up.
- Projected revenue ₹17,026
- Projected ROAS 1.87x
- Planned ad spend ₹9,125
- Month 3
Budget is held at the level where return peaked. Return on spend rises while budget holds.
- Projected revenue ₹17,745
- Projected ROAS 1.96x
- Planned ad spend ₹9,061
- Month 4
Budget is reviewed against return before the next step. The budget step stops where return would slip: return on spend holds while budget holds.
- Projected revenue ₹18,496
- Projected ROAS 1.95x
- Planned ad spend ₹9,494
- Month 5
Repeat-order messages go to past buyers.
- Projected revenue ₹18,616
- Projected ROAS 1.92x
- Planned ad spend ₹9,684
- Month 6
A past-buyer lookalike audience joins broad prospecting.
- Projected revenue ₹18,770
- Projected ROAS 1.90x
- Planned ad spend ₹9,868
- Month 7
The creative batch is read and the winners keep the budget.
- Projected revenue ₹19,149
- Projected ROAS 1.92x
- Planned ad spend ₹9,982
- Month 8
Static images are tested beside the winning video.
- Projected revenue ₹19,148
- Projected ROAS 1.89x
- Planned ad spend ₹10,125
- Month 9
Tired ads are refreshed from the creative bank.
- Projected revenue ₹19,218
- Projected ROAS 1.89x
- Planned ad spend ₹10,161
- Month 10
Budget is held at the level where return peaked.
- Projected revenue ₹19,237
- Projected ROAS 1.99x
- Planned ad spend ₹9,659
- Month 11
Budget is reviewed against return before the next step.
- Projected revenue ₹19,147
- Projected ROAS 1.94x
- Planned ad spend ₹9,889
- Month 12
Past buyers get a WhatsApp nudge for their next order.
- Projected revenue ₹19,233
- Projected ROAS 1.94x
- Planned ad spend ₹9,929
- Month 13
A past-buyer lookalike audience joins broad prospecting.
- Projected revenue ₹19,189
- Projected ROAS 1.90x
- Planned ad spend ₹10,094
- Month 14
The creative batch is read and the winners keep the budget.
- Projected revenue ₹18,722
- Projected ROAS 1.97x
- Planned ad spend ₹9,486
- Month 15
Statics go live next to the winning video.
- Projected revenue ₹19,236
- Projected ROAS 1.99x
- Planned ad spend ₹9,655
- Month 16
Tired ads are refreshed from the creative bank.
- Projected revenue ₹19,126
- Projected ROAS 1.94x
- Planned ad spend ₹9,846
- Month 17
Budget is held at the level where return peaked.
- Projected revenue ₹19,263
- Projected ROAS 1.95x
- Planned ad spend ₹9,866
- Month 18
Each budget move is read against the return it bought.
- Projected revenue ₹19,188
- Projected ROAS 1.87x
- Planned ad spend ₹10,255
- Month 19
From here the work shifts to keeping ads fresh and bringing buyers back. Return has not reached the level that would justify more budget, so return on spend holds while budget holds.
- Projected revenue ₹19,249
- Projected ROAS 1.89x
- Planned ad spend ₹10,167
- Month 20
Past buyers get a WhatsApp nudge for their next order.
- Projected revenue ₹19,417
- Projected ROAS 1.95x
- Planned ad spend ₹9,969
- Month 21
A past-buyer lookalike audience joins broad prospecting. The budget step stops where return would slip: return on spend dips while budget holds.
- Projected revenue ₹18,968
- Projected ROAS 1.86x
- Planned ad spend ₹10,194
- Month 22
A new batch goes live after the last one is read.
- Projected revenue ₹19,042
- Projected ROAS 1.89x
- Planned ad spend ₹10,064
- Month 23
Static images are tested beside the winning video.
- Projected revenue ₹19,183
- Projected ROAS 1.91x
- Planned ad spend ₹10,030
- Month 24
Tired ads are refreshed from the creative bank. The budget step stops where return would slip: return on spend holds while budget holds. ₹2L–₹3L is not reached in the time, because budget stops rising where return would slip. Each order costs about what it did while learning.
- Projected revenue ₹19,173
- Projected ROAS 1.98x
- Planned ad spend ₹9,681
07 · Learnings
Learnings from brands we measured
Test Static image alongside the main format: it reached the top creative tier most often in this industry's measured accounts.
Cost per order stayed well above what a low-price consumable can carry.
Fix the store before scaling: trust pointers, reviews, return window, about page, prepaid incentive, bundle and cart-value offers.
Services behind this plan: Performance marketing · Ads video creation · Book a call
More Other case studies
Ready to grow with one team?
Book a call. If we can help you hit your goals, we will tell you how; if we cannot, we will tell you that too.
