Bubble Tea Shop Business Plan Template

Written by Dave Lavinsky

Bubble Tea Shop Business Plan Template
Table of Contents
Table of Contents

If you’re looking to create a bubble tea shop business plan, you’ve come to the right place!

Over the past 25 years, the PlanPros team has helped over 1 million entrepreneurs and business owners write business plans….and many of them have started and grown successful bubble tea shop businesses. Below is an example of a business plan for a bubble tea shop business.

Bubble Tea Shop Business Plan Example

Below is our bubble tea shop business plan template and sample plan created using our business plan generator:


I. Executive Summary

Company Overview

Welcome to BubblySips Tea House, a dedicated bubble tea shop located in the vibrant heart of Raleigh, NC. Our mission is to enrich the local market by introducing a high-quality selection of bubble tea, including classic Bubble Tea, refreshing Fruit Tea, creamy Milk Tea, and smooth Smoothies. Our shop offers an array of Toppings and Add-ons, allowing customers to personalize their drinks. Founded on January 7, 2024, as a Non-Profit Organization, we are committed not only to serving delightful beverages but also to making a positive impact within our community. We aim to provide a memorable experience for every visitor by ensuring quality, customization, and satisfaction in every cup served.

Success Factors

Our confidence in the success of BubblySips Tea House stems from the invaluable experience of our founder, who has previously run a successful bubble tea shop. This experience equips us with the insights necessary to thrive in the local market. We pride ourselves on offering superior smoothies and a wider variety of bubble tea flavors than our competitors. Our early achievements include designing our logo, developing our company name, and securing a prime location for our shop. These milestones, coupled with our dedication to quality and community, lay a solid foundation for our future growth and success in Raleigh, NC.

Industry Analysis

The Bubble Tea Shop industry in the United States, boasting a market size of over $2 billion, is experiencing vibrant growth, thanks in part to the drink’s increasing popularity across all age groups. With an expected annual growth rate of 7.2% over the next five years, the industry’s trajectory is promising. Trends towards healthier, natural ingredients, and customizable drinks align perfectly with our offerings at BubblySips Tea House. Our focus on high-quality, all-natural ingredients and a wide array of customization options positions us well to capitalize on these trends, catering to health-conscious consumers and those seeking unique, personalized beverage experiences.

Customer Analysis

Our target customer base includes local residents craving unique and diverse beverage options, alongside a younger demographic of college students and young professionals looking for trendy spots to socialize, study, or work. Given the growing trend towards healthier living, we also aim to attract health-conscious consumers by offering teas low in sugar and calories. Our approach is to create an environment that not only serves refreshing drinks but also caters to the lifestyle and health preferences of our customers, making BubblySips Tea House a staple in their daily or weekly routines.

Competitive Analysis

BubblySips Tea House faces competition from Bee Banh Mi, known for its authentic Vietnamese cuisine and recent addition of bubble tea, Bruster’s Real Ice Cream, a destination for dessert seekers with its fresh, handcrafted ice cream, and OMTea Boba & Bites, which specializes in a wide range of bubble tea options and Asian-inspired snacks. Our competitive advantages lie in our commitment to providing exceptional quality in every cup, from premium smoothies to a diverse menu of bubble tea flavors. We differentiate ourselves through our focus on customer experience, creating a welcoming atmosphere, engaging community involvement, and sustainable practices. These factors, combined with our innovative blending techniques and personalized service, position us as a preferred destination in Raleigh, NC.

Marketing Plan

BubblySips Tea House offers a delightful array of beverages, including the popular Bubble Tea, flavorful Fruit Teas, creamy Milk Teas, and rich Smoothies, all at competitive prices. Our menu is designed to cater to a wide range of tastes, with the option for customers to personalize their drinks with various Toppings and Add-ons. Our promotional strategy involves a blend of online and traditional marketing, leveraging social media platforms for engagement, optimizing our website for local SEO, and engaging directly with the community through events and loyalty programs. By implementing these strategies, we aim to attract a diverse customer base and build a loyal community around our brand.

Operations Plan

Our operations plan involves meticulous daily processes to ensure the smooth running of BubblySips Tea House. This includes regular opening and closing protocols, daily inventory checks, fresh preparation of ingredients, and maintaining a clean and inviting shop environment. Our staff receives comprehensive training in both product knowledge and customer service to enhance the customer experience. We also prioritize health and safety standards to safeguard our customers. Our operational milestones include securing a prime location, obtaining necessary permits, completing the shop’s build-out, sourcing high-quality ingredients, and launching a comprehensive marketing strategy. Achieving these milestones will be pivotal in establishing BubblySips Tea House as a key player in Raleigh’s bubble tea market.

Management Team

At the helm of BubblySips Tea House is Isaac Rivera, serving as President. Isaac brings a wealth of experience from successfully managing a previous bubble tea venture. His deep understanding of the market, along with a passion for creating engaging customer experiences, makes him an invaluable leader. Isaac’s expertise in sourcing quality ingredients and implementing effective marketing strategies is fundamental to our vision of becoming Raleigh’s premier bubble tea destination.

Financial Plan

To achieve our growth objectives, BubblySips Tea House requires $147,000 in funding. This investment will be allocated towards capital and non-capital needs, including shop build-out, equipment purchase, initial operating expenses, and marketing efforts. Our financial strategy is designed to support the establishment and scaling of our operations, aiming for a significant presence in the Raleigh market. By reaching our goal of $15,000/month in revenue, we plan to ensure the sustainability and profitability of our business.


Below is an overview of our expected financial performance over the next five years:

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues $1,854,983 $2,008,632 $2,175,007 $2,355,163 $2,550,242
Direct Expenses $611,344 $642,489 $675,220 $709,620 $745,772
Gross Profit $1,243,639 $1,366,142 $1,499,786 $1,645,543 $1,804,470
Gross Profit (%) 67% 68% 69% 69.9% 70.8%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,146,554 $1,266,112 $1,396,720 $1,539,350 $1,695,055
Depreciation $16,400 $16,400 $16,400 $16,400 $16,400
Amortization $0 $0 $0 $0 $0
Interest Expense $14,700 $14,700 $14,700 $14,700 $14,700
Income Tax Expense $390,408 $432,254 $477,967 $527,887 $582,384
Net Income $725,045 $802,757 $887,653 $980,362 $1,081,571


II. Company Overview

BubblySips Tea House is a new Bubble Tea Shop serving the vibrant community of Raleigh, NC. As a local bubble tea shop, we’re excited to fill a gap in the market by offering high-quality bubble tea options that were previously unavailable in the area. Our passion for bubble tea and commitment to quality are at the heart of everything we do, ensuring that every sip our customers take is a delightful experience.

At BubblySips Tea House, our menu is designed to cater to a wide range of tastes and preferences. We offer a variety of bubble tea options, including classic Bubble Tea (Boba Tea), refreshing Fruit Tea, creamy Milk Tea, and smooth Smoothies. To make your drink truly yours, we provide an assortment of Toppings and Add-ons, letting you customize your beverage to your heart’s content. Our goal is to create a memorable and satisfying experience for each customer, one cup at a time.

Located in the heart of Raleigh, NC, BubblySips Tea House is perfectly positioned to serve both locals and visitors alike. Our convenient location makes us an ideal spot for anyone looking to enjoy a delicious and refreshing bubble tea in a welcoming and friendly atmosphere.

Our confidence in the success of BubblySips Tea House is grounded in several key factors. Firstly, our founder brings invaluable experience from previously running a successful bubble tea shop. This experience has provided us with deep insights into what makes a bubble tea shop thrive. Additionally, we take pride in our ability to offer better smoothies than our competition and a more extensive variety of bubble tea flavors. These strengths set us apart and position us as a leader in the local bubble tea market.

BubblySips Tea House was founded on 2024-01-07 as a Non-Profit Organization with a mission to not only serve delicious drinks but also to contribute positively to our community. To date, we have achieved several significant milestones, including designing our logo, developing our company name, and securing a great location for our shop. These accomplishments mark the beginning of our journey, and we are excited about the future of BubblySips Tea House in Raleigh, NC.


III. Industry Analysis

The Bubble Tea Shop industry in the United States is currently thriving, with a market size of over $2 billion. This industry has experienced significant growth in recent years, driven by the increasing popularity of Bubble Tea among consumers of all ages. The market is expected to continue growing at a steady pace, with a projected annual growth rate of 7.2% over the next five years.

One of the key trends in the Bubble Tea Shop industry is the growing demand for healthier and more natural ingredients in Bubble Tea products. Consumers are becoming more health-conscious and are seeking out Bubble Tea options that are made with fresh fruits, organic teas, and natural sweeteners. This trend bodes well for BubblySips Tea House, as the shop focuses on using high-quality, all-natural ingredients in their Bubble Tea offerings.

Another trend in the industry is the increasing popularity of customizable Bubble Tea drinks. Customers are looking for unique and personalized beverage options, allowing them to choose their tea base, flavorings, toppings, and sweetness levels. BubblySips Tea House can capitalize on this trend by offering a wide variety of customization options, attracting a diverse range of customers and keeping them coming back for more.


IV. Customer Analysis

Below is a description of our target customers and their core needs.

Target Customers

We will target local residents who have shown an increasing interest in unique and diverse beverage options. This group is keen on experiencing new flavors and cultural food experiences, making them an ideal audience for our offerings. Our menu will cater to their desire for innovative and refreshing drinks, aiming to become a staple in their daily or weekly routines.

Additionally, we will target the younger demographic, particularly college students and young professionals in the area. This group is always on the lookout for trendy spots to hang out, study, or have casual meetings. By offering high-speed Wi-Fi and a comfortable ambiance, we will tailor our environment to be conducive to both relaxation and productivity, thereby attracting this vibrant customer segment.

We will also focus on health-conscious consumers who are increasingly seeking out healthier beverage alternatives. Our range of teas, including options that are low in sugar and calories, will appeal to this segment. By emphasizing the health benefits of our ingredients and offering customization options, we will cater to their preferences and dietary restrictions.

Customer Needs

BubblySips Tea House understands that customers expect high-quality bubble tea, milk tea, and smoothies when they decide to indulge in their favorite beverages. These customers are seeking an authentic taste experience, rich in flavor and made from premium ingredients. By focusing on delivering these expectations, BubblySips ensures that each sip is satisfying and memorable, catering to the desires of residents who crave these specialty drinks.

In addition to offering a wide variety of delicious beverages, BubblySips Tea House meets the need for a comfortable and welcoming atmosphere where customers can relax, socialize, or work. The importance of providing a cozy environment that complements the premium drink experience cannot be understated. This combination of exceptional drinks and an inviting ambiance encourages customers to return, making BubblySips a part of their routine.

Moreover, BubblySips Tea House addresses the growing demand for customizable drink options. Customers want the ability to tailor their beverages to their liking, whether it’s adjusting the level of sweetness, choosing between different types of milk, or selecting from a variety of toppings. By offering these customizable options, BubblySips caters to the individual preferences of each customer, ensuring that everyone can find something they enjoy.


V. Competitive Analysis

Direct Competitors

BubblySips Tea House’s competitors include the following companies.

Bee Banh Mi primarily serves Vietnamese cuisine, including a variety of Banh Mi sandwiches, Vietnamese coffee, and has recently added bubble tea to its menu. Their price points are affordable, catering to a wide range of customers looking for quick and delicious meals. They operate in a single location within Raleigh, NC, attracting both the lunch crowd and food enthusiasts interested in authentic Vietnamese flavors. Their key strengths include a strong emphasis on authentic Vietnamese cuisine, a loyal customer base that appreciates their food offerings, and the ability to cross-sell bubble tea with their main dishes. However, their weakness lies in the limited variety of bubble tea flavors compared to specialized tea houses. This makes their bubble tea offering more of an add-on rather than a primary product.

Bruster’s Real Ice Cream is renowned for its fresh, made-on-site ice cream, offering a wide range of flavors and custom creations. While not a direct competitor in the bubble tea market, they compete for the same dessert and treat-seeking customers within Raleigh, NC. Their pricing is moderate, reflecting the premium nature of their handcrafted ice cream. Bruster’s key strengths are its strong brand recognition and customer loyalty, driven by the quality and taste of their ice cream. They also offer a diverse product range including sundaes, shakes, and cakes. The main weakness is the seasonal fluctuation in demand, with higher sales in warmer months. Their focus on ice cream also means bubble tea enthusiasts might not see it as a go-to destination.

OMTea Boba & Bites specializes in a wide range of bubble tea options, from classic flavors to innovative creations, along with a selection of Asian-inspired snacks. They target bubble tea lovers and those seeking a quick, tasty snack. Pricing is competitive, aiming to attract students and young professionals in Raleigh, NC. They operate from a single, strategically located outlet to maximize foot traffic and convenience for their target demographic. Their strengths include a strong focus on the quality and variety of bubble tea, a modern and welcoming store ambiance, and the inclusion of unique snack options that complement their drinks. However, their weakness lies in the limited seating capacity, which can impact the customer experience during peak hours. Additionally, as a relatively new player, they are still working on building their brand and customer base in the competitive Raleigh market.

Competitive Advantages

At our heart, we pride ourselves on delivering exceptional quality in every cup. Our smoothies stand out in the market, not just for their richness and flavor but because we invest in premium ingredients and innovative blending techniques that set us apart from the competition. This commitment to quality ensures that every sip offers a superior taste and nutritional value, fulfilling our promise of a truly refreshing and wholesome experience. Furthermore, our extensive variety of bubble tea options caters to a broad spectrum of preferences, from classic favorites to unique, adventurous blends that can’t be found anywhere else. This diversity in our menu allows us to meet the individual tastes of our customers, making us a preferred destination for tea enthusiasts and casual drinkers alike.

Beyond our product offerings, our competitive edge is further sharpened by our dedication to customer experience. We create a welcoming and vibrant atmosphere that invites customers to relax and enjoy their beverages. Our knowledgeable and friendly staff are always ready to assist, offer recommendations, and personalize orders, which enhances the overall customer satisfaction and loyalty. Additionally, our involvement in the local community and commitment to sustainability practices resonate well with customers who value ethical and environmentally friendly businesses. By aligning our operations with these values, we not only contribute positively to our community but also build a strong, loyal customer base that supports us for these efforts. In essence, our competitive advantages do not solely rest on what we serve but also how we serve and who we are as a part of the community.


VI. Marketing Plan

Our marketing plan, included below, details our products/services, pricing and promotions plan.

Products, Services & Pricing

BubblySips Tea House offers a refreshing array of beverages that cater to a wide range of tastes and preferences. At the forefront of their menu is the ever-popular Bubble Tea (Boba Tea), a delightful blend of tea, milk, and chewy tapioca pearls. Customers can expect to pay an average price of $5.00 for a regular-sized cup, making it both an affordable and appealing option for tea enthusiasts and those new to the boba experience alike.

In addition to their signature Bubble Tea, BubblySips also serves a variety of Fruit Teas. These vibrant and flavorful beverages are perfect for those who prefer a lighter, more refreshing drink. Made with real fruit juices and teas, these Fruit Teas are priced at an average of $4.50 per cup. With their natural sweetness and thirst-quenching properties, they are an excellent choice on any day.

For customers who enjoy a creamier texture, BubblySips offers a selection of Milk Teas. This traditional drink combines the robust flavors of black or green tea with the smoothness of milk, creating a perfectly balanced cup. The average price for a Milk Tea is $4.75, offering a comforting and satisfying option for those looking to indulge in a classic favorite.

Smoothies are another highlight of the BubblySips menu, catering to those who crave a rich, fruit-filled beverage. These thick, creamy concoctions are made with real fruit and can be customized with various add-ons. Priced at an average of $5.50, these smoothies are a nutritious and delicious choice, ideal for a quick snack or a refreshing treat.

To enhance any drink, BubblySips provides a selection of Toppings and Add-ons, including tapioca pearls, fruit jellies, and popping boba. These extras allow customers to personalize their beverages, adding an extra layer of flavor and texture. With prices starting at $0.50 per add-on, patrons can customize their drinks to suit their tastes and preferences.

BubblySips Tea House is committed to offering quality beverages at competitive prices. Whether you’re in the mood for a classic Bubble Tea, a fruity concoction, a creamy Milk Tea, or a rich Smoothie, there’s something on the menu to satisfy every craving. With the added option of customizing drinks with various toppings, BubblySips ensures a unique and enjoyable experience for all its customers.

Promotions Plan

To attract customers, we at BubblySips Tea House will embrace a multifaceted promotional strategy that encompasses both innovative and traditional methods. Online marketing will serve as the cornerstone of our efforts, leveraging the power of social media platforms to engage with our target audience in Raleigh, NC. We will consistently post on Instagram, Facebook, and Twitter, showcasing our unique bubble tea flavors, special promotions, and behind-the-scenes looks into our tea house. This approach will not only build excitement about our offerings but also foster a sense of community among our customers.

Apart from online marketing, we will also deploy local SEO tactics to ensure that anyone searching for bubble tea in Raleigh finds BubblySips Tea House at the top of their search results. Our website will be optimized for search engines, with particular attention paid to mobile users, as they represent a significant portion of our target market. Email marketing campaigns will help us keep our customers informed about new flavors, events, and discounts, encouraging repeat visits.

To complement our digital efforts, we will organize and participate in local community events. This direct engagement allows us to introduce our brand and product to potential customers in a fun and interactive way. Hosting bubble tea-making workshops or sponsoring local sports teams can also increase our visibility and endear us to the Raleigh community.

Loyalty programs will play a crucial role in our promotional strategy. By rewarding our customers for their repeat business, we not only encourage them to come back but also to become brand ambassadors who spread the word about BubblySips Tea House to friends and family. These word-of-mouth recommendations, powered by personal experiences, are invaluable.

Finally, we will leverage partnerships with local businesses and influencers to broaden our reach. Collaborating on special promotions or featured bubble tea flavors can introduce our brand to new audiences and provide fresh content for our online marketing campaigns.

By integrating these promotional methods and tactics, we expect to not only attract customers to BubblySips Tea House but also to build a loyal community of bubble tea enthusiasts in Raleigh, NC.


VII. Operations Plan

Our Operations Plan details:

  1. The key day-to-day processes that our business performs to serve our customers
  2. The key business milestones that our company expects to accomplish as we grow


Key Operational Processes

To ensure the success of BubblySips Tea House, there are several key day-to-day operational processes that we will perform.

  • Open and close the shop at the designated times, ensuring that all equipment is turned on and properly functioning at the start of the day and securely shut down at the end.
  • Conduct a daily inventory check to monitor stock levels of tea, milk, tapioca pearls, and other supplies, ordering additional stock as necessary to avoid running out of key ingredients.
  • Prepare fresh batches of tea and tapioca pearls throughout the day to maintain the highest quality and flavor of the bubble tea served.
  • Ensure that all employees are well-trained in customer service and product knowledge so that they can answer any customer questions and make recommendations.
  • Maintain a clean and welcoming environment within the shop, including cleaning tables, counters, and equipment regularly throughout the day.
  • Process customer orders efficiently, using a point-of-sale system to manage transactions and ensure accuracy in order taking and payment processing.
  • Monitor and manage the queue during peak hours to ensure that customers are served in a timely manner, implementing a ticket or line management system if necessary.
  • Engage with customers to gather feedback on their experience and preferences, using this information to adjust offerings and improve service.
  • Implement health and safety protocols, ensuring that all employees are following food handling and hygiene standards to protect customers.
  • Conduct regular team meetings to discuss operational challenges, share feedback, and plan for upcoming events or promotions.
  • Utilize social media and other marketing strategies to promote the shop, attract new customers, and inform the community about specials or new flavors.


BubblySips Tea House expects to complete the following milestones in the coming months in order to ensure its success:

  • Securing a Prime Location: Find and secure a lease for a shop in a high-traffic area in Raleigh, NC, that is popular with our target demographic (e.g., near a university or a shopping district).
  • Obtaining Permits and Licenses: Complete all necessary paperwork and obtain the permits and licenses required to legally operate a food and beverage service in Raleigh, NC, including health department permits, business licenses, and any other local regulatory requirements.
  • Building Out and Decorating the Shop: Complete the interior design and build-out of the shop to reflect the BubblySips brand, ensuring a welcoming and inviting atmosphere for customers. This includes sourcing furniture, equipment, and decor that aligns with the brand’s aesthetic.
  • Sourcing High-Quality Ingredients: Establish relationships with suppliers to ensure a consistent supply of high-quality ingredients for our bubble tea. This includes tea leaves, milk, flavorings, and tapioca pearls, ensuring that products meet our standards for taste and quality.
  • Hiring and Training Staff: Recruit, hire, and train a team of employees who are passionate about bubble tea and customer service. This includes training on preparing bubble tea, health and safety protocols, and customer service standards.
  • Launch Our Bubble Tea Shop: Officially open BubblySips Tea House to the public with a grand opening event to generate buzz and attract initial customers.
  • Marketing and Brand Awareness Campaigns: Implement a strategic marketing plan to build brand awareness and attract customers. This includes social media marketing, local partnerships, influencer collaborations, and possibly opening specials or promotions.
  • Consistent Quality and Customer Service Monitoring: Implement a system for regularly monitoring and maintaining high standards of product quality and customer service, ensuring that customers have a positive experience with each visit.
  • Get to $15,000/month in Revenue: Focus on reaching the financial milestone of generating $15,000 in monthly sales. This involves analyzing sales data, adjusting marketing strategies, and possibly expanding the menu or offering to increase revenue.
  • Review and Adjust Business Model: Regularly review the business performance, customer feedback, and market trends to make necessary adjustments to the business model, menu offering, and marketing strategies to ensure continued growth and success.


VIII. Management Team

Our management team has the experience and expertise to successfully execute on our business plan.

Management Team Members

BubblySips Tea House management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:

Isaac Rivera, President

With a proven track record in the bubble tea industry, Isaac Rivera brings invaluable experience and insight to his role as President of BubblySips Tea House. His entrepreneurial journey includes the successful launch and management of a previous bubble tea shop, which thrived under his leadership. Isaac’s deep understanding of the bubble tea market, combined with his knack for creating engaging customer experiences, positions him uniquely to steer BubblySips Tea House towards success. His ability to navigate the challenges of running a specialty tea business, from sourcing the finest ingredients to implementing innovative marketing strategies, makes him an indispensable asset to the team.


IX. Financial Plan


Below is an overview of our expected financial performance over the next five years:

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues $1,854,983 $2,008,632 $2,175,007 $2,355,163 $2,550,242
Direct Expenses $611,344 $642,489 $675,220 $709,620 $745,772
Gross Profit $1,243,639 $1,366,142 $1,499,786 $1,645,543 $1,804,470
Gross Profit (%) 67% 68% 69% 69.9% 70.8%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,146,554 $1,266,112 $1,396,720 $1,539,350 $1,695,055
Depreciation $16,400 $16,400 $16,400 $16,400 $16,400
Amortization $0 $0 $0 $0 $0
Interest Expense $14,700 $14,700 $14,700 $14,700 $14,700
Income Tax Expense $390,408 $432,254 $477,967 $527,887 $582,384
Net Income $725,045 $802,757 $887,653 $980,362 $1,081,571

Funding Requirements/Use of Funds

To accomplish our growth goals, BubblySips Tea House needs $147,000 in funding. Key uses of this funding will be as follows:

Capital Investments
Buildings/Location Buildout $50,000
Furniture $10,000
Equipment and Machines $20,000
Computers and POS System $2,000
Non Capital Investments
Working Capital $20,000
Initial Rent/Lease $3,000
Staff Salaries for the First 3 Months $30,000
Initial Marketing and Advertising $5,000
Supplies $5,000
Insurance $2,000

Financial Projections

financial projection bubble tea shop business

5 Year Annual Income Statement

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues $1,854,983 $2,008,632 $2,175,007 $2,355,163 $2,550,242
Total Revenues $1,854,983 $2,008,632 $2,175,007 $2,355,163 $2,550,242
Direct Costs
Direct Costs $611,344 $642,489 $675,220 $709,620 $745,772
Total Direct Costs $611,344 $642,489 $675,220 $709,620 $745,772
GROSS PROFIT $1,243,639 $1,366,142 $1,499,786 $1,645,543 $1,804,470
GROSS PROFIT % 67% 68% 69% 69.9% 70.8%
Other Expenses
Salaries $72,814 $75,023 $77,299 $79,644 $82,060
Marketing Expenses $6,067 $6,251 $6,441 $6,637 $6,838
Rent/Utility Expenses $6,067 $6,251 $6,441 $6,637 $6,838
Other Expenses $12,135 $12,503 $12,883 $13,274 $13,676
Total Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,146,554 $1,266,112 $1,396,720 $1,539,350 $1,695,055
Depreciation $16,400 $16,400 $16,400 $16,400 $16,400
Amortization $0 $0 $0 $0 $0
EBIT $1,130,154 $1,249,712 $1,380,320 $1,522,950 $1,678,655
Interest Expense $14,700 $14,700 $14,700 $14,700 $14,700
PRETAX INCOME $1,115,454 $1,235,012 $1,365,620 $1,508,250 $1,663,955
Net Operating Loss $0 $0 $0 $0 $0
Use of Net Operating Loss $0 $0 $0 $0 $0
Taxable Income $1,115,454 $1,235,012 $1,365,620 $1,508,250 $1,663,955
Income Tax Expense $390,408 $432,254 $477,967 $527,887 $582,384
NET INCOME $725,045 $802,757 $887,653 $980,362 $1,081,571
Net Profit Margin (%) 39.1% 40% 40.8% 41.6% 42.4%

5 Year Annual Balance Sheet

FY 1 FY 2 FY 3 FY 4 FY 5
Cash $707,299 $1,516,161 $2,408,968 $3,398,140 $4,336,135
Other Current Assets $159,225 $172,413 $186,694 $196,263 $212,520
Total Current Assets $866,525 $1,688,575 $2,595,662 $3,594,403 $4,548,656
Intangible Assets $0 $0 $0 $0 $0
Acc Amortization $0 $0 $0 $0 $0
Net Intangibles $0 $0 $0 $0 $0
Fixed Assets $82,000 $82,000 $82,000 $82,000 $82,000
Accum Depreciation $16,400 $32,800 $49,200 $65,600 $82,000
Net fixed assets $65,600 $49,200 $32,800 $16,400 $0
Preliminary Exp $0 $0 $0 $0 $0
TOTAL ASSETS $932,125 $1,737,775 $2,628,462 $3,610,803 $4,548,656
Current Liabilities $60,079 $62,972 $66,006 $67,984 $71,265
Debt outstanding $147,000 $147,000 $147,000 $147,000 $0
Total Liabilities $207,079 $209,972 $213,006 $214,984 $71,265
Share Capital $0 $0 $0 $0 $0
Retained earnings $725,045 $1,527,803 $2,415,456 $3,395,819 $4,477,390
Total Equity $725,045 $1,527,803 $2,415,456 $3,395,819 $4,477,390
TOTAL LIABILITIES & EQUITY $932,125 $1,737,775 $2,628,462 $3,610,803 $4,548,656

5 Year Annual Cash Flow Statement

FY 1 FY 2 FY 3 FY 4 FY 5
Net Income (Loss) $725,045 $802,757 $887,653 $980,362 $1,081,571
Change in Working Capital ($99,145) ($10,296) ($11,246) ($7,590) ($12,975)
Plus Depreciation $16,400 $16,400 $16,400 $16,400 $16,400
Plus Amortization $0 $0 $0 $0 $0
Net Cash Flow from Operations $642,299 $808,861 $892,806 $989,171 $1,084,995
Fixed Assets ($82,000) $0 $0 $0 $0
Intangible Assets $0 $0 $0 $0 $0
Net Cash Flow from Investments ($82,000) $0 $0 $0 $0
Cash from Equity $0 $0 $0 $0 $0
Cash from Debt financing $147,000 $0 $0 $0 ($147,000)
Net Cash Flow from Financing $147,000 $0 $0 $0 ($147,000)
Net Cash Flow $707,299 $808,861 $892,806 $989,171 $937,995
Cash at Beginning of Period $0 $707,299 $1,516,161 $2,408,968 $3,398,140
$707,299 $1,516,161 $2,408,968 $3,398,140 $4,336,135


What Is a Bubble Tea Shop Business Plan?

A bubble tea shop business plan is a document that outlines the strategies you have developed to start and/or grow your bubble tea shop business. Among other things, it details information about your industry, customers and competitors to help ensure your company is positioned properly to succeed. Your bubble tea shop business plan also assesses how much funding you will need to grow your business and proves, via your financial forecasts, why the business is viable.

Why You Need a Business Plan for your Bubble Tea Shop Business

A business plan is required if you are seeking funding for your bubble tea shop business. Investors and lenders will review your plan to ensure it meets their criteria before providing you with capital. In addition, a bubble tea shop business plan helps you and your team stay focused. It documents the strategies you must follow and gives you financial projections you should strive to achieve and against which you can judge your performance.

Bubble Tea Shop Business Plan Template PDF

Download our Bubble Tea Shop Business Plan PDF to help guide you as you create your business plan for your own bubble tea shop business.

Over the past 25 years, Dave Lavinsky, Founder of PlanPros has helped over 1 million entrepreneurs develop business plans.
Create your professional business plan in just minutes using PlanPros.ai!