torly.ai
Financial Modeling

Ditch the spreadsheet.
Model your visa case in 15 minutes.

A 36-month I-P-O-C model — investor-grade P&L, cash flow and balance sheet — plus the only ILR Settlement Readiness score anywhere: all seven settlement criteria, scored from your own numbers. Guided by Hermione, your research analyst.

Get Premium
No login Runs in your browser Same engine as the full model
36-mo
I-P-O-C model
9
sector presets
7
ILR criteria
FREEFree calculator · no login

Runway & break-even, in real time.

Pick a sector, set four assumptions, and watch the same deterministic engine the full cockpit uses compute your runway, break-even and Year-3 revenue — instantly, in your browser.

torly.ai · financial-model · live
Your assumptions

Revenue is computed from your drivers, never typed in — same as the full model.

The engine returns
Break-even
Month 10
Runway
Funded
Year-3 revenue
£1.55m
ILR Settlement

6/7 criteria on track — unlock the full scorecard to see which settlement criteria you're missing and why.

Unlock the full 36-month model
The cockpit
· 01 of 05

One workspace, five views.

Drivers · cockpit preview
01
Inputs

~11 plain-English drivers

You type the causes — price, growth, churn, headcount, funding. The engine derives revenue and every statement. There is no "enter your revenue" field.

9 sector presets, pre-tuned
Revenue is an output, never an input
What it computes

Everything an endorser asks for.

One deterministic engine, every statement and benchmark a caseworker or investor expects to see.

Profit & loss

36-month P&L: revenue, COGS, payroll, opex, EBITDA.

01/06

Cash flow

Month-by-month runway — where startups actually die.

02/06

Balance sheet

Cash position and the visa runway, statement-ready.

03/06

Unit economics

LTV : CAC, CAC payback, gross margin, contribution.

04/06

9 sector benchmarks

SaaS, fintech, marketplace, hardware and more — scored vs the norm.

05/06

ILR Settlement scorecard

All 7 settlement criteria, scored from your own projection.

06/06
Why it's different

The only model that scores your 7 ILR settlement criteria — so you build for the endorsement and the settlement at once.

Most plans get endorsed, then fall apart at settlement because the numbers were never built to clear the Indefinite Leave to Remain bar. This model works backwards from both finish lines — investment, revenue, UK jobs, R&D and exports — and tells you, today, how many of the seven criteria your trajectory clears.

The ILR Settlement Readiness score is a self-assessment aid, not a Home Office decision. Endorsement and settlement are at the Home Office's discretion.

The seven settlement criteria
i£50,000+ invested in the business
iiCustomers at least doubled in 3 years
iiiReal R&D + a UK patent application
iv£1m+ revenue in your third year
v£500k+ revenue with £100k+ from abroad
vi10+ UK jobs (settled workers)
vii5+ settled UK jobs @ £25k+
Pricing

Build the numbers that get you endorsed — and prove you'll settle.

Free
Sample

Read-only sample model + ILR Settlement Readiness preview. Taste the wedge.

Runway & break-even calculator
Sample 36-month model
ILR scorecard preview
See pricing
Premium
Full model

The full cockpit: three statements, scenarios, benchmarks, the complete ILR scorecard, PDF export.

P&L · Cash Flow · Balance Sheet
Base / Best / Worst scenarios
Full ILR scorecard + PDF export
See pricing
Autopilot
Done-for-you

We build the model with you — investor-grade, plus Excel export.

Done-for-you financial model
PDF + Excel export
Reviewed against your endorser
See pricing
FAQ

Questions, answered.

No. Revenue is an output, never an input. You enter the causes — price, growth, churn, headcount, costs and funding — and the engine derives revenue and every statement. That is exactly what endorsing bodies want to see defended.
Build your model

Your visa numbers, by this afternoon.

Start with the free assessment, then build the full 36-month model with Premium.

What you walk away with
36-month I-P-O-C model
P&L · Cash Flow · Balance Sheet
Full ILR Settlement scorecard
PDF export, statement-ready