# Model Comparison — £100,000 GCI Example

Based on a solo self-employed agent. Figures are illustrative.

## Side-by-Side

| Model | Split | Cap / Fees | Stock | Rev Share |
|-------|-------|-----------|-------|----------|
| **eXp UK** | 70/30 → 100% | £24k cap, £250 txn fee | Yes | Global, 7-tier |
| **Keller Williams** | 70/30 → 95/5 | £30k cap, £250 txn fee | No | Limited (profit share) |
| **TAUK Standard** | 70/30 fixed | No cap, £100 txn fee | No | No |
| **TAUK Advanced** | 60/40 fixed | No cap, £100 txn fee | No | No |

## Net Position at £100,000 GCI (20 transactions, £5k avg fee)

### eXp Realty
- Gross: £100,000
- Cap paid: £24,000
- Monthly fees: £1,800 (£150 × 12)
- Transaction fees: £5,000 (20 × £250)
- **NET: £69,200**
- PLUS: stock awards, revenue share, global referrals

### Keller Williams UK
- Gross: £100,000
- Cap paid: £30,000
- Monthly fees: £1,800 (£150 × 12)
- Transaction fees: £5,000 (20 × £250)
- **NET: £63,200**
- No stock ownership, limited profit share

### TAUK Standard
- Gross: £100,000
- Split paid (30%): £30,000
- Monthly fees: £1,800 (£150 × 12)
- Transaction fees: £2,000 (20 × £100)
- **NET: £66,200**
- No cap, no stock, no revenue share

### TAUK Advanced
- Gross: £100,000
- Split paid (40%): £40,000
- Monthly fees: £1,800 (£150 × 12)
- Transaction fees: £2,000 (20 × £100)
- **NET: £56,200**
- Lowest net, no additional income streams

## The Gap in Numbers

At £100k GCI:
- eXp leads by **£6,000** over KW
- eXp leads by **£3,000** over TAUK Standard
- eXp leads by **£13,000** over TAUK Advanced

**Before** factoring in stock awards and revenue share — which are additional income streams unique to eXp.

## Key Point for Conversations

The question isn't just "which pays the most commission." It's "which model builds the most wealth over 5, 10, 20 years?" When you add stock accumulation and revenue share, the compounding effect significantly widens the gap.

## Important Notes

- eXp transaction fee only reduces to £100 after 50 transactions or £400k GCI
- Stock awards and revenue share are NOT included in the net figures above
- Figures are indicative and for comparison purposes only
- Individual results depend on production, effort, and market conditions