Bet No. |
Stake % |
Actual Stake |
Ave Odds |
Return |
Profit |
Old Bank |
New Bank |
Outcome |
|---|---|---|---|---|---|---|---|---|
1 |
17 |
510.00 |
1.31 |
669.60 |
159.60 |
3000.00 |
3159.60 |
WIN |
2 |
17 |
537.13 |
1.31 |
705.23 |
168.09 |
3159.60 |
3327.70 |
WIN |
3 |
17 |
565.71 |
1.31 |
742.75 |
177.04 |
3327.70 |
3504.73 |
WIN |
4 |
17 |
595.80 |
1.31 |
0.00 |
-595.80 |
3504.73 |
2908.93 |
LOSS |
5 |
17 |
494.52 |
1.31 |
649.28 |
154.76 |
2908.93 |
3063.69 |
WIN |
6 |
17 |
520.83 |
1.31 |
683.82 |
162.99 |
3063.69 |
3226.68 |
WIN |
7 |
17 |
548.54 |
1.31 |
720.20 |
171.66 |
3226.68 |
3398.34 |
WIN |
8 |
17 |
577.72 |
1.31 |
758.51 |
180.80 |
3398.34 |
3579.14 |
WIN |
9 |
17 |
608.45 |
1.31 |
798.87 |
190.41 |
3579.14 |
3769.55 |
WIN |
10 |
17 |
640.82 |
1.31 |
0.00 |
-640.82 |
3769.55 |
3128.73 |
LOSS |
11 |
17 |
531.88 |
1.31 |
698..34 |
166.45 |
3128.73 |
3295.18 |
WIN |
12 |
17 |
560.18 |
1.31 |
735.49 |
175.31 |
3295.18 |
3470.49 |
WIN |
13 |
17. |
589.98 |
1.31 |
774.62 |
184.63 |
3470.49 |
3655.12 |
WIN |
14 |
17 |
621.37 |
1.31 |
815.83 |
194.46 |
3655.12 |
3849.58 |
WIN |
15 |
17 |
654.43 |
1.31 |
859.23 |
204.80 |
3849.58 |
4054.38 |
WIN |
16 |
17 |
689.24 |
1.31 |
904.94 |
215.70 |
4054.38 |
4270.07 |
WIN |
Projected Profit Calculator
The table below is based on placing 16 bets per month with a strike rate of 87.5% and a starting bank of £3000.00. With a strike rate of 87.5% we have calculated that in a worst case scenario we could theoretically experience a losing streak of a run of 4 losing bets in any block of bets. Therefore, we have multiplied that by 50% as a safety factor and are working on a losing buffer of 6 bets. This means that we will never bet more than 17% of our current bank. By reducing the current bank after a loss by the losing amount and staking only 17% of the new bank we will preserve our ability to continue should the unexpected happen. The table below calculates a net profit after 16 bets (per month) of £1,270.07 using a starting bank of £3000.00. Of course if you reinvest some of your monthly profit and build up your bank you monthly income can exceed any amount you wish. Equally, using a much smaller bank can produce very usefully part time earnings. We would suggest that you never invest more than you are prepared to lose. Having a strict structure to your methodology will offer you protection and it is always important to stay focused and stick with the plan and accept those short term losses as part of the long term winning.
Income based on 87.5% strike rate
