Customer Expansion Revenue Matrix

See how monthly expansion compounds ARR over one, two and three years.

$
%
Upsell + cross-sell − contraction, from existing accounts.
ARR in 1 year
$2,391,236
1.20× today
ARR in 2 years
$2,859,006
1.43× today
ARR in 3 years
$3,418,279
1.71× today
Growth from expansion alone
71%
No new logos

At 1.5% monthly expansion, existing customers alone take you to $3,418,279 in three years — 1.7× today, without a single new logo. For scale, note the gap: 1%/mo reaches $2,861,538 but 2%/mo reaches $4,079,775 over the same window.

Expansion compounds monthly, so small rate differences explode over time. This is why net revenue retention is the metric investors weight most.

About this calculator

Project how a monthly net-expansion rate compounds your ARR across three years, and why the gap between 1% and 2% monthly expansion is enormous over time.

Everything runs in your browser — nothing you type is sent anywhere or stored. Use it to sanity-check a plan, pressure-test a channel, or brief a team before you commit budget.