LUFT — Moving the Needle
Scenario A

A 6-point retention lift adds $42K in annual revenue — with no new patients.

This clinic has 2,800 patients and a 34% first-visit return rate. Improving that by 6 percentage points moves 168 additional patients into the retained cohort. Retained patients generate $340 in average annual revenue vs. $89 for one-visit patients.

Before — first-visit return rate
34%
$89 avg
After — first-visit return rate
40%
$340 avg
Incremental annual revenue
+$42,000
168 additional patients retained at an average LTV of $340 vs. $89
Scenario B

Patients who reach visit 4 are worth 3.8x a first-visit patient.

Every additional visit compounds. Moving 50 patients per year from visit 1 to visit 4 generates $12,500 in incremental annual revenue — from patients already in the building, with no additional acquisition cost.

Patient value by visit milestone
1 visit
$89
1x
2 visits
$164
1.8x
3 visits
$256
2.9x
4 visits
$339
3.8x
Revenue from 50 patients reaching visit 4
+$12,500
Zero additional acquisition cost. The revenue was already inside your patient base.
Scenario C

A 10% price increase on your flagship service adds $28K — with zero change in volume.

Most founders assume a price increase will cost them patients. The model shows the actual tradeoff. Applied to new patients only on the clinic's highest-volume service, a 10% increase adds $28,000 annually. The breakeven point — how many patients you'd need to lose to offset the gain — is far higher than most founders expect.

$280K
Annual revenue from flagship service before
$308K
Annual revenue from flagship service after 10% increase
Incremental annual revenue
+$28,000
You would need to lose 9% of service volume just to break even on the price change.
Scenario D

Provider B's retention gap is costing the practice $47K a year.

Provider A retains 58% of patients at 12 months. Provider B retains 27%. At current patient volume, that 31-point gap represents $47,000 in recoverable annual revenue — not from marketing more, from closing a performance gap already inside the practice.

12-month patient retention by provider
Provider A
58%
Provider B
27%
Recoverable annual revenue
+$47,000
The gap is invisible without the model. Most founders attribute it to patient mix, not provider performance.

All figures are illustrative based on representative clinic economics. Your model will reflect your actual patient data, service mix, and pricing.