Your average weekly costs are going to be at least double what you anticipate; Rent, Rates, Water rates, Electricity, Gas (if any), alarm maintenance, waste disposal, premises insurance,
business insurance, staff costs, telephone. At least 2k per week (if you're starting at a £28k pa rent). Don't be daft here, don't go any further without sitting down and getting actual costs for all. ...