Fewer households pay the licence fee
TV licences in force at year end
- UK households consuming content that requires a TV licence, 2025/26
- 87.22%
24.81m licences in force in 2021/22, 23.25m in 2025/26: a fall of 1.56m, about 6%, in four years.
Public Media 2028 · an interactive proposal
A proposal for what follows the licence fee: independent news, a publicly owned commercial media company, universal public-service content, and the numbers behind it.
The BBC's Royal Charter runs out at the end of 2027. Normally that means a negotiation, a settlement, a renewal. But this time the ground underneath the settlement has moved.
Licence-fee participation is falling: fewer households pay it each year. Traditional linear television viewing is declining, and what remains is ageing. Viewing keeps shifting to iPlayer, to streaming apps, to on-demand.
Fewer households pay. Fewer hours are watched. The 24-hour schedule matters less every year.
A major broadcast network is built around filling a schedule, hour after hour. An IP service isn't. As linear declines, the need to keep BBC One, BBC Two and the rest continuously populated, which drives a great deal of commissioning and acquisition, quietly loses some of its rationale. Even Freeview itself is not necessarily permanent: terrestrial television will one day be switched off, though when is a decision for government.
Meanwhile the market has been reshaped. British broadcasting is consolidating, and the groups on the other side of the table (Netflix, Disney, Amazon, Warner Bros. Discovery, Sky/Comcast) operate at a scale no UK broadcaster can match. Households already receive enormous quantities of drama, factual and entertainment from them. Public media no longer needs to guarantee a universally free supply of every genre.
And yet the things people say they value have barely changed, and they look much more like public-service guarantees than like content quotas: trusted news. British children's programmes and education. The nations and regions seeing themselves on screen. Culture and music. Distinctive radio: BBC radio remains one of the most distinctive things British broadcasting does. And the big shared national moments that still gather everyone in one place.
Here is the part that makes 2027 an opportunity rather than a crisis: the BBC, Channel 4 and UKTV still have real scale: brands, talent, rights, production muscle and audiences. Strong enough, today, to build something designed for the next era. Wait another decade and the same reform would be attempted from weakness: smaller audiences, weaker brands, worse economics.
This is not a plan to save the BBC. It is an attempt to decide what public media Britain needs next, while the assets of the old system are still strong enough to build it.
This section is argument, not arithmetic. The claims about licence-fee decline, linear viewing and IP adoption will be evidenced by the four sourced charts in the next section as their data is published; the DTT switch-off is treated throughout as a modelling assumption for 2035, never a recommendation.
The trends tell the story. Each card carries its source, period, definition and latest data date, and no number appears here until it can be traced to a published figure.
TV licences in force at year end
24.81m licences in force in 2021/22, 23.25m in 2025/26: a fall of 1.56m, about 6%, in four years.
Weekly reach of traditional broadcaster content among UK adults
Growth in broadcaster-owned on-demand viewing
Service viewers turn to first when deciding what to watch
Average minutes per person per day watching broadcast television on a TV set
183 minutes a day in 2019, 144 in 2024: a fall of about 21% in five years. The 2020 rise reflects Covid lockdowns and is shown as reported rather than smoothed away.
Linear live and recorded viewing on Barb's newer all-device measure
Ofcom's newer all-device measure shows linear live and recorded viewing falling from 125 minutes a day in 2024 to 111 minutes in 2025, a fall of about 11% in one year. The newer Barb methodology is not directly comparable with the historic series, so we show it separately.
Every card names its source, period, unit and latest data date. The licence figures are TV Licensing's own monthly reporting; the reach, on-demand growth, streaming penetration and first-choice figures come from Ofcom's Media Nations 2026. The change in licences over the year is simple arithmetic on the two reported monthly figures. The long-run linear-viewing series, average minutes per person per day, comes from Ofcom Media Nations and Barb on the historic broadcast-TV-on-TV-sets basis, and stops at 2024 for that reason. Barb's newer all-device measure is shown as a separate comparison rather than spliced on to the end of it: the two are not continuous, and presenting them as one line would overstate a single year's fall.
Britain does not need to decide how to preserve the BBC for another generation. It needs to decide what public-service media it wants for another generation, and then use the assets of today's BBC to build it. Five things Britain still needs from public media anchor the design:
Independent, trusted national and international journalism.
Civic information, local journalism, national representation and Welsh-language media.
British children's content, education, culture and music the market won't supply at scale.
Popular British programmes and shared national moments, funded commercially.
International public-service journalism, separately funded.
Those five needs don't map neatly onto five organisations. Nor should they. News, culture, local services and entertainment need different relationships with public money, commercial income and government, while the services audiences use can draw on more than one part of the system.
The BBC today puts very different kinds of activity inside one organisation. News, local radio, children's programmes, Radio 2, Strictly Come Dancing, iPlayer and an international production business all sit under broadly the same institutional roof. There is no particular reason the next settlement has to work that way.
Start instead with the things we want public media to guarantee, then ask what funding and structure gives each one the best chance of succeeding.
News needs a particularly strong form of independence. If its budget and its leaders remain tied to government decisions, arguments about political influence never really disappear. So News gets its own institution and an endowment: a proposed one-off founding settlement, built once and then drawn on annually, not money that exists today, so that its budget is nobody's yearly spending decision and its governors are not the government's appointments.
Nations & Local and Culture & Kids are different. They are explicit public services, and Parliament can sensibly pay for them, provided the funding is multi-year, the governance is at arm's length, and ministers neither appoint nor direct the people running them.
The World Service is different again. Britain chooses to fund an international public-service news operation, so government transparently commissions and pays for it, while remaining entirely outside its journalism.
Same public purpose. Different institutions, because they need different relationships with money, markets and government.
Drama, comedy, entertainment, big shared events and popular radio still matter. Strictly, Doctor Who, The Traitors, Radio 1 and Radio 2 are part of British culture and help create shared moments. But that does not mean every household has to fund all of them through a compulsory licence fee.
Why one company? Because the market these businesses compete in is no longer national. Netflix, Disney, Amazon, Comcast/Sky and the other global groups spread their technology, marketing, content investment and rights exploitation across hundreds of millions of customers in every territory. No single UK broadcaster can match that scale, and none will get closer to it by staying separate.
Britain nevertheless already owns several unusually strong media assets. Rather than let each become relatively smaller as the market globalises, the proposal combines their complementary strengths into one British company with enough scale to compete, invest and grow internationally. This is not principally a conventional merger designed to cut back-office costs. The prize is strategic: one major UK streaming and customer relationship through iPlayer & Sounds; a much larger combined audience and catalogue; subscription and advertising income inside the same business; real scale for streaming technology, product and marketing; a larger addressable advertising platform; more commissioning power to back bigger British projects; more programme rights and IP to exploit internationally, with BBC Studios distributing a much broader pipeline of British content; stronger bargaining power with global platforms and suppliers; and international profits reinvested in British content.
Scale is the reason to put them together; difference is the reason to keep their brands.
Because scale does not mean homogenising. BBC entertainment, Channel 4 and UKTV should keep doing different jobs for different audiences. These are the building blocks Britain already owns, and what each brings:
Reach and mass appeal · iPlayer and Sounds · major franchises
Challenger identity · creative risk · younger audiences · independent production
Commercial discipline · advertising · targeted genre brands
Production · rights · distribution · global exploitation
They are complementary pieces of the British media system which are more valuable together.
audience → subscription + advertising → commissioning → production + IP → global exploitation → reinvestment
Together they form a vertically connected British media business: audiences fund commissioning, commissioning feeds production and rights, rights earn globally, and global earnings flow back into British programmes.
The connective tissue already exists. BBC Studios already owns UKTV. UKTV has spent decades commercially exploiting BBC programming. Channel 4's 4Sales already sells UKTV's advertising inventory, and has represented UKTV in the advertising market since 2010. BBC Studios already operates globally. Channel 4 is already publicly owned and commercially funded. And all of them derive much of their value from the same things: British programmes, British audiences, British talent and British IP.
So make the proposition explicit: instead of asking taxpayers to keep funding popular entertainment, put Britain's publicly owned commercial media assets together, as iPlayer & Sounds (I&S), named after the two BBC consumer products that already act as its front doors, and ask them to grow. The point is not to make the old BBC cheaper. It is to create something Britain does not currently have: a permanently publicly owned British media company with enough scale to build a substantial global business, whose international success subsidises British programmes, talent and IP instead of flowing to overseas shareholders.
what needs protection
what can grow
iPlayer & Sounds
UK subscriptions + advertising + international growth → more investment in British programmes and IP
Splitting the institutions does not mean audiences experience five disconnected organisations. The old broadcasting model welds institution, funding, channel and distribution together. The new one doesn't need to.
BBC News Corporation can make journalism for BBC News, Radio 4, 5 Live and Channel 4 News. Culture & Kids can commission programmes that stream on iPlayer. Nations & Local services can live in the same apps. Radio 4 can remain one coherent station even when different parts of its output are funded by different institutions behind the scenes. And iPlayer and Sounds can stay the front door without institutionally owning everything they distribute.
Viewers and listeners don't need to experience the federation.
Behind the screen, different institutions fund and commission different things. In front of it, iPlayer and Sounds still make the system feel coherent.
This section is argument rather than arithmetic, and everything in it is proposal. The descriptions of what each business brings (reach, rights, brands, advertising expertise) are drawn from the evidence registry (BBC, Channel 4 and UKTV annual reports and accounts). Channel 4 reported £1.03bn of total revenue in 2025, £640m of content investment and £346m of digital advertising revenue (34% of its total) so the advertising and commissioning capability described above is an existing business, not a hoped-for one. The sales relationship with UKTV is likewise a matter of record since 2010. The asset-lock ownership mechanics are set out in the governance section below. "Permanently asset locked" describes the proposed legal design, not an absolute guarantee: a future Parliament can always legislate, which is exactly why the design makes privatisation require dismantling the settlement explicitly.
Put the pieces together and this is the shape: each need paired with the funding and governance that gives it the best chance, and the commercial assets gathered into iPlayer & Sounds.
Independent national and international journalism
Scotland · Wales · Northern Ireland · English regions · S4C
Local journalism, national representation and Welsh-language media
S4C's Welsh-language service is statutorily protected within it.
Children’s, education, music and cultural public service
The commercial British media and global IP business
International public-service journalism operated by News
Operated by News; funded separately by government.
This proposal breaks up the BBC as a single corporation. It doesn't require throwing away the BBC brands audiences value.
Separate institutions don't mean separate services. The organisations can commission and make different things while contributing to the same familiar BBC outputs. News and Culture & Kids can both contribute to Radio 4; Nations & Local and BBC News can share journalism and reporting. The organisational boundaries exist to give each public purpose the right funding and governance, not to create walls between them.
Nations & Local would run regional television news, local radio and local and regional online journalism. Its journalists could contribute reporting to BBC News, while BBC News would provide national and international journalism back into those services.
Public-service journalism also has to reach people, not simply exist. At a time of fractured media consumption, misinformation and declining trust in institutions, distribution is part of the public-service job. The settlement should therefore guarantee appropriate distribution and prominence for BBC News and Nations & Local journalism across the federation's major services and platforms.
Culture & Kids exists to commission things Britain has decided are valuable even where the market alone may not provide enough of them: British children's content, education, science, religion and ethics, the arts, classical music and other forms of cultural expression. Its success should be measured in public value, reach and quality rather than commercial return.
For audiences, much of this should be invisible. BBC News can remain BBC News, Radio 4 can remain Radio 4 and familiar services can continue to bring together programmes from across the federation. The change is in who is responsible for making and funding them, not a requirement to dismantle the services or brands people value.
The institutional design is a proposal. The funding figures on the cards are base-model 2028 values: News draws £700m a year from its endowment (calculated in this model); Nations & Local (£500m a year, including S4C) and Culture & Kids (£278m a year) are funded through five-year inflation-linked parliamentary settlements; the World Service (£200m a year) is separately government funded but operated by News. Where a current service would be split (Radio 4 is the obvious example, with news supply and cultural output having different institutional homes behind one consumer service), that will be shown explicitly in a planned service explorer rather than forced into a single box.
The institutions change. Most of what you actually watch and listen to does not. Here is where today's familiar services start out in 2028.
Brands and services can survive even when the institution behind them changes. Legal separation behind the scenes does not require disruption on screen or on air.
BBC One does not disappear on 1 January 2028. iPlayer & Sounds initially operates the mainstream linear television portfolio while audiences carry on migrating to IP.
Radio 4 is the clearest example of the principle: News would supply its journalism and current affairs while Culture & Kids supplies culture, drama and factual, and the listener still just hears Radio 4. Every destination here is a proposal about initial institutional homes, not a commitment about how long any individual channel or station continues in its present form.
the challenger brand
Channel 4 must not disappear into iPlayer & Sounds as just another channel. It remains the challenger public-service brand inside the commercial group: taking creative risks, representing voices and experiences underserved elsewhere, developing new British talent and ideas, and sustaining a strong independent production sector.
The brand and purpose are protected; the current linear channel portfolio is not. I&S may reorganise E4, More4, Film4 and distribution as audiences move to IP, provided the challenger mission remains visible and meaningful.
Channel 4 News remains a distinct branded editorial product, supplied by BBC News Corporation under a long-term service agreement, with its own editor and plurality and editorial-autonomy safeguards.
Channel 4 brings a distinctive role to the new company: taking creative risks, finding new voices and supporting independent British production. That purpose is protected, but today's exact collection of linear channels does not have to survive indefinitely. Channel 4 News remains separately branded and editorially autonomous, while its journalism is supplied across the federation by the independent News Corporation. Its other historic public-service functions can be delivered wherever they fit best: journalism by News, education and culture by Culture & Kids, nations and regions by Nations & Local. All of this is proposal rather than forecast.
Publicly funded services remain universally available. Entertainment works differently: the Free tier preserves reach, advertising inventory and a route into subscription, while the paid tiers fund the deeper entertainment offer.
Free
Universal public-service layer plus useful everyday TV, selected entertainment and sampling.
£7 Ads
Full core I&S programme catalogue with commercial advertising.
£15 Premium
Same core catalogue, without commercial ads and with premium product features.
The hard content boundary is Free versus Paid, not Ads versus Premium. The £7 and £15 tiers share essentially the same core programme catalogue; Premium is principally the ad-free, downloads, quality and concurrency upgrade.
There is an obvious tension here: entertainment supporting itself commercially, and public media guaranteeing the moments the country watches together. The resolution is to separate two different things.
guaranteed and universal
Elections. Major national ceremonies and events. Events of clear public interest. Sporting and cultural events where universal availability is required by law or policy. These are guaranteed free, because that is the point of them.
commercial entertainment
Strictly, The Traitors, a new drama: popular, culturally important, but not automatically guaranteed free simply because lots of people like them. iPlayer & Sounds can put first episodes, finals, specials or whole series in Free wherever that helps reach, impact or conversion.
And the covenant closes the gap: iPlayer & Sounds carries a standing obligation to maintain a meaningful slate of universally available shared British programmes and events each year: an obligation, deliberately not an hours quota. See the bargain.
| Content / feature | Free | £7 Ads | £15 Premium |
|---|---|---|---|
| BBC News, Local, S4C, Culture & KidsNo paywall for publicly funded universal content. | FULL | FULL | FULL |
| Daily magazine / topical utilityEveryday utility TV remains free. | FULL | FULL | FULL |
| New drama seriesEpisode-one sampling can be used as acquisition. | SAMPLE ONLY | FULL | FULL |
| New comedy seriesNew serialised comedy is primarily paid. | SAMPLE ONLY | FULL | FULL |
| Major entertainment franchisesLaunches/finals can be opened where commercially useful. | SAMPLE / SELECT LIVE | FULL | FULL |
| BBC/C4/UKTV entertainment archivePaid tiers get the deep catalogue. | ROTATING / LIMITED | FULL | FULL |
| Radio 1 / Radio 2 via Sounds / IPBroadcast remains free via DAB/FM while radio broadcasting continues. | NO | YES | YES |
| Commercial advertisingPremium is principally the experience upgrade. | YES | YES | NO |
The household mix at launch is calculated in the model: 50% of homes Free-only, 32.5% on the Ads tier and 17.5% on Premium, 14.4m paying homes in 2028. The tier boundaries themselves are proposals. Broadcast radio (Radio 1, Radio 2) stays free on DAB/FM while radio broadcasting continues; the paid gate applies to Sounds/IP listening.
iPlayer & Sounds is not the commercial leftovers of the BBC. It is a deliberate bet: build a great British media company that invests in British content and intellectual property, serves UK audiences whether they pay or not, and funds that investment by building a much larger global commercial operation from BBC entertainment, BBC Studios, Channel 4 and UKTV.
Publicly owned, not state owned. iPlayer & Sounds is held permanently by an asset-locked Public Interest Guardian. Government owns no shares, appoints no directors, receives no routine dividend and cannot direct pricing, programmes, channels, acquisitions or strategy.
Constitutional honesty: a future sovereign Parliament can ultimately change legislation. The objective is to remove ordinary ministerial ownership powers and make privatisation require an explicit dismantling of the settlement, rather than leaving a valuable asset available for an easy one-off Treasury windfall. The Guardian protects purpose and ownership; the I&S Corporation commercial board runs the business.
iPlayer & Sounds inherits extremely valuable public assets: brands, archives, rights, production capability and an audience relationship built with public money over a century. It does not get them for nothing.
The public assets are not simply handed to a commercial company. They are exchanged for a permanent public-purpose covenant.
I&S stays in protected public-interest ownership; its value cannot be extracted by private shareholders.
I&S must remain a major commissioner and investor in original British programmes, audio, talent and intellectual property.
News, Nations & Local and Culture & Kids output must be available prominently and free to UK audiences through iPlayer & Sounds. Those public institutions should not have to buy access to the national public-media platform.
Channel 4's challenger identity, creative risk, new voices and independent-production purpose remain protected.
iPlayer & Sounds retains obligations towards independent production, and towards production and talent across the nations and regions.
Commercial surpluses remain within iPlayer & Sounds and the wider public-media system rather than being distributed to private shareholders.
A meaningful slate of universally available shared British programmes and events each year.
The Public Interest Guardian exists partly to enforce this covenant. It is the body that holds the ownership lock and the public purposes, while the commercial board runs the business.
Deliberately non-numerical: no spend quota, percentage or hours obligation is set here. Any figure would need to come from the model or from policy, not from this page. The covenant is a proposal about what founding legislation would need to contain, not a description of existing obligations. Two of its principles deliberately do work elsewhere on this page: universal carriage is what stops the publicly funded institutions having to buy their way onto the national platform, and the shared-moments obligation is what prevents "entertainment pays for itself" from quietly meaning "nothing is guaranteed to be watched together".
BBC News has a problem bigger than its budget. It is repeatedly dragged into the political argument about the BBC itself.
Every Charter cycle, funding settlement, change of government or on-air controversy starts the same round of questions. Is it biased? Who appoints its leadership? Should its budget be cut, or protected? Does government have too much influence? Is the BBC independent enough?
Most of those arguments are not evidence of direct political interference. But the structure keeps manufacturing both the opportunity for pressure and the perception of it, because the institution ultimately depends on recurring decisions about money and governance, taken by the people it reports on.
There is an obvious conventional answer. Government could fund BBC News directly: a £700m annual grant is entirely possible, and would need nothing like £20bn of founding capital. In straightforward public-finance terms, it is the much easier option.
But it leaves News connected to exactly the things that cause the trouble: spending reviews, political funding cycles, repeated settlements, changes of government and recurring arguments about appointments.
You can fund BBC News perfectly well from government. The harder question is whether we can fund it in a way that stops its future being renegotiated by government.
£20bn is a huge lift, and there is no point pretending otherwise. But it buys something a grant cannot: the possibility of turning News into a permanent national institution for journalism, rather than another public body that periodically negotiates its own budget.
It helps to be precise about what the number is. This is not £20bn spent on BBC News. It is £20bn turned into a permanent national asset for journalism: capital that is invested, kept whole in real terms, and draws down 3.5% a year, forever.
£20bn endowment × 3.5% real draw = £700m a year
| Real draw rate | 3% | 3.25% | 3.5% | 3.75% | 4% |
|---|---|---|---|---|---|
| Annual income | £600m | £650m | £700m | £750m | £800m |
These are building blocks, not a forecast, and they do not resolve neatly into a funded plan. The precise founding stack is a policy choice that is not yet fixed:
And the full endowment is not the only workable answer. A £700m annual government grant, a smaller endowment topped up by a grant, or an endowment built progressively over decades would all fund the same journalism. The full version is proposed because it gives the cleanest constitutional separation, not because it is the only arithmetic that works.
The target is not a round number chosen first and justified afterwards. It is what an independent BBC News costs to run, built from the bottom up, and then converted into the capital needed to fund it in perpetuity.
The £20bn target endowment is a proposal, not existing funding. At a 3.5% base real draw it produces exactly that £700m a year. Founding capital is illustrative, not forecast: a government founding settlement, future DTT spectrum value, philanthropy, a public campaign and legacies, and investment growth.
Ministers appoint nobody to the boards of News or iPlayer & Sounds, and cannot dismiss their directors.
No minister decides the annual budget of BBC News.
Nobody outside the newsroom decides what tonight's news should be.
Parliament does create these structures, through founding legislation: there is no way of establishing new national institutions without it. What the design removes is the continuing ministerial hold: initial appointments made through an independent statutory process drawing nominations from several independent institutions rather than by ministerial selection, then staggered terms, statutory appointment criteria, and no ministerial power of dismissal. The objective is straightforward: the government of the day cannot choose the people running News, sack them, or threaten next year's grant.
The bottom-up build above is a modelled 2028 operating budget, so the endowment target follows from the cost of the journalism rather than the other way round. It is not a restatement of what the BBC currently spends on news, and it is not directly comparable with reported divisional figures. Three layers keep the money and the journalism apart: a News Endowment Foundation invests the capital and applies the formula-driven draw; BBC News Corporation runs the journalism; a Citizens' Council gives the whole thing public legitimacy without editorial control. On spectrum: Spectrum is future receipts, not 2028 founding cash. The central working estimate for future DTT-spectrum receipts is £1.5bn, an assumption, with £0.75bn downside and £2.5bn upside, so founding capital would be advanced earlier and future spectrum receipts would reimburse or top up the settlement.
The structures differ deliberately, because the purposes differ. What they share: ministers appoint nobody to the boards of BBC News or iPlayer & Sounds, and cannot dismiss their directors. Public funding never buys editorial or operational control.
| Institution | Funding | Government appointments | Character |
|---|---|---|---|
| BBC News | Endowment draw | None | Maximum editorial and financial independence |
| I&S Corporation | Commercial | None | Maximum commercial freedom within permanent public-interest ownership |
| Nations & Local | Five-year parliamentary settlement | Independent statutory process | Arm's-length, strongly devolved, statutory S4C protections |
| Culture & Kids | Five-year parliamentary settlement | Independent statutory process | National cultural and public-purpose institution |
| World Service | Separate government settlement | None to the News board | Government commissions and funds outcomes; cannot direct journalism |
Appointments for Nations & Local and Culture & Kids run through an independent Media Appointments Commission: nominations come from several independent institutions, against statutory criteria, with staggered terms, and no ministerial shortlist, approval, veto or power of dismissal. iPlayer & Sounds appointments sit within its separate Guardian structure. Parliament legislates the framework; it does not staff it. Government can fund public media without appointing the people who run it.
The intention isn't to create a new super-regulator. Ofcom would continue to regulate broadcasting, audience protections, prominence and the relevant public-service obligations within its statutory remit. The new institutions would also have their own statutory purposes and published obligations. Their boards and guardians govern them; Ofcom regulates them where appropriate; Parliament sets the law. Those jobs should remain distinct.
Three commitments run through the whole design, and all three are proposals rather than descriptions of current law: government appoints nobody to News or iPlayer & Sounds; each institution's governance is shaped by its purpose rather than a single template; and iPlayer & Sounds is publicly owned but not state owned, held by an asset-locked Guardian, not by ministers.
The model starts from the BBC's current public-service cost base of £4.51bn a year (a reported figure) and reallocates it into the successor bodies, reconciling back to that starting point. Funding source matters as much as destination: News is not annual government spending: its £700m is an endowment draw. Nations & Local, Culture & Kids and the World Service are recurring public funding. iPlayer & Sounds is commercial, carrying a BBC domestic operating cost of £2.38bn in 2028.
Honestly: not at first. iPlayer & Sounds loses money in its early years (−£466.1m in 2028) before integration savings and subscription growth turn it profitable in the base case in 2032, reaching £841.6m by 2035 on income of £5,700.4m.
| Year | Income | Costs | Operating result | Paid homes |
|---|---|---|---|---|
| 2028 | £4,929.9m | −£5,396.0m | −£466.1m | 14.4m |
| 2029 | £5,016.1m | −£5,306.4m | −£290.3m | 14.6m |
| 2030 | £5,106.7m | −£5,265.9m | −£159.2m | 14.9m |
| 2031 | £5,223.7m | −£5,228.5m | −£4.8m | 15.1m |
| 2032 | £5,348.1m | −£5,200.8m | £147.3m | 15.4m |
| 2033 | £5,471.4m | −£5,176.7m | £294.7m | 15.6m |
| 2034 | £5,593.0m | −£5,172.7m | £420.3m | 15.7m |
| 2035 | £5,700.4m | −£4,858.8m | £841.6m | 15.8m |
The BBC domestic cost inside iPlayer & Sounds falls from £2.38bn in 2028 to £1.85bn by 2035 as integration savings and the IP transition land: some savings are structural, some wait for broadcast switch-off. The advertising line is deliberately careful about what is genuinely new money: Channel 4 and UKTV already contain advertising businesses, so the major new assumption is BBC-originated video advertising reaching £650m by 2035. The bigger risk is not whether BBC-scale viewing contains enough inventory, but whether advertising can be introduced without damaging the product or suppressing subscription take-up. All figures are constant 2028 pounds; a nominal view may follow.
The base case assumes 50% of homes take a paid tier at launch, 35% of those choose Premium, and prices are £7 and £15 a month. Change any of them and see what happens to the business through to 2035.
Why 50% is the central case
Paying for television is already mainstream.
50% isn't a prediction. Seven in ten UK households already pay for at least one streaming service, so the central case assumes iPlayer & Sounds converts materially fewer homes than today's overall subscription-video market, and then tests 40%, 45%, 55% and 60% around it.
Cost is the most common reason households give for cancelling or downgrading a streaming subscription: price matters, which is why the calculator lets you change it.
This is contextual evidence about the market, not proof that iPlayer & Sounds itself would convert 50% of households.
your scenario
Recalculated live from the model's launch-year equations
From the published sensitivity cases: responds to the paid-households control only
The interactive pricing and mix controls need JavaScript. Without it, the base assumptions above and the published sensitivity cases below tell the same story.
| Launch conversion | Paid homes 2028 | 2028 result | First profitable year | Peak cash need | 2035 result |
|---|---|---|---|---|---|
| 40% | 11.52m | −£748m | 2034 | £3.60bn | £540m |
| 45% | 12.96m | −£607m | 2033 | £2.80bn | £691m |
| 50% (base) | 14.40m | −£466m | 2032 | £2.14bn | £842m |
| 55% | 15.84m | −£325m | 2031 | £1.59bn | £992m |
| 60% | 17.28m | −£184m | 2030 | £1.16bn | £1143m |
What is genuinely recalculated: household numbers, subscription revenue and the 2028 operating result, using the model's own launch-year equations: paid homes are 28.8m addressable homes × your conversion; revenue is (Ads homes × Ads price + Premium homes × Premium price) × 12 months, net of 20% VAT; and the 2028 result moves one-for-one with subscription revenue against the base case, exactly as the published sensitivity table does. What is not recalculated: the year-by-year path to 2032, peak cash and 2035: those depend on integration-savings, mix-drift and advertising curves that are not yet in the public snapshot, so the calculator quotes the published cases and says so. Prices are shelf prices including VAT; the business receives the net amount. Any scenario you build is your scenario, not a forecast.
2027 · legislate
New public-media legislation establishes the successor structures, the ownership locks, the funding settlements and the appointments mechanisms.
2027 · build
New boards and bodies are formed. Assets and staff are mapped, rights and contracts reviewed, and subscription, payment and advertising systems prepared.
1 January 2028 · new settlement
The licence fee ends. Public funding settlements begin. The News endowment and its initial funding structure start. iPlayer & Sounds launches Free, £7 Ads and £15 Premium.
2028–30 · separate without breaking services
Staff, assets, contracts, systems and property transfer progressively. Operational sharing can continue temporarily. BBC One, Radio 4 and Radio 2 carry on for audiences throughout.
later · IP-first
Linear services reduce as audience behaviour changes. The government separately determines the long-term future of DTT and Freeview.
What happens to the BBC itself? The proposal assumes the old corporate structure is progressively wound down once its assets, obligations and staff have transferred, while BBC remains in use as valuable consumer and service brands where that serves audiences. That is a proposal about how to sequence the change, not an inevitable legal consequence of it.
A transformation of this size has genuine establishment costs: separating the organisations; transferring and restructuring staff; migrating systems and data; building subscription, billing and payment capability; expanding advertising technology and sales; marketing the new offer to every household; legal, contracts and rights work; integrating the BBC's commercial operations with Channel 4 and UKTV where that helps; and running duplicated systems while the change happens. The model does not publish a separate establishment-cost total: these costs are carried inside the transition cash requirement below. £2.40bn is not "the cost of reorganising the BBC".
On 1 January 2028 a compulsory income stream stops and a voluntary one starts: the licence fee ends overnight, and subscriptions, advertising and commercial growth replace it. Nobody can know in advance precisely how quickly households will convert. The base model assumes 50% take a paid tier at launch, an assumption about millions of individual household decisions, not a fact. So the new company needs a strong balance sheet while the model settles. The published sensitivity cases show exactly why:
The transition facility is not a forecast that £2.4bn will be lost. It is balance-sheet capacity, designed to let the new business survive a deliberately uncertain transition without making damaging short-term cuts.
That matters because the whole point is to build a long-term British media institution. A serious capital plan is what stops management cancelling programmes, cutting marketing or selling assets six months after launch simply because take-up starts a few points below the central assumption. Adequate capitalisation is a feature of a serious transition plan, not evidence that the commercial model has failed.
To be clear about what that buys: £2.40bn is the proposed initial liquidity package around the base case. It covers the modelled £2.14bn base peak with some headroom, but it does not fully cover the published 45% (£2.80bn) or 40% (£3.60bn) downside cases. The package is therefore an initial capital plan, not a claim that no further financing could ever be required. A materially weaker launch would require a response: additional borrowing, slower investment, faster savings or additional capital, and the honest position is to disclose that risk rather than hide it.
The package descriptions above set out each source's intended character, not modelled terms: no interest rates or maturities have been assumed. On continuity: legal separation does not require operational separation overnight. iPlayer and Sounds can remain common consumer front doors under service agreements, and Channel 4, UKTV and BBC Studios can initially remain intact as legal subsidiaries where that preserves licences, rights and contracts.
None of these are small ideas. Breaking up the BBC, ending the licence fee, creating an endowed news institution, asking popular entertainment to support itself commercially, and combining BBC entertainment, BBC Studios, Channel 4 and UKTV are big swings.
But keeping broadly the current settlement is also a major choice. It would mean betting that a funding system with fewer licence-fee payers every year, a television system with fewer linear viewers every year, and institutions largely designed for twentieth-century broadcasting are still the right foundations for the 2030s and 2040s.
The aim isn't to preserve today's institutions. It's to preserve the things they were created to achieve.
Some things still deserve a guarantee: excellent independent journalism; British children's content and education; the nations, regions and local media; culture and music; distinctive British radio; and the big shared national moments. But they do not all need the same organisation, the same funding mechanism, the same governance or the same relationship with government, which is why this proposal gives each one the arrangement it actually needs.
And popular entertainment remains culturally important: it just no longer needs everyone to pay for it by law. Bringing together BBC entertainment, BBC Studios, Channel 4 and UKTV is intended to create a British media company with sufficient scale to compete internationally, and to recycle its global commercial success into British programmes, IP and talent.
None of this is a forecast. We don't know whether exactly half of households would pay, how quickly advertising would develop, the precise integration savings or the ultimate rate of international growth. The point is not that this is what will happen. It is that a different future is plausible enough to be worth discussing. That uncertainty is why the assumptions are published, and why you can change the important ones yourself.
The Charter ending in 2027 is a rare moment when Britain has to make a decision anyway. The choice is not simply change versus no change. It is whether the next settlement spends another decade managing the declining economics of the old model, or uses the strong assets that remain today to build institutions designed for what comes next.
The reported figures in the model trace back to published documents. What each one supports:
Used for: Current BBC income, the public-service cost base, service expenditure and BBC Studios/commercial figures.
View original sourceUsed for: Channel 4 revenue, advertising, costs and remit evidence, including £1.03bn total revenue, £640m content investment and £346m digital advertising revenue in 2025.
View original source · Readable summaryUsed for: UKTV revenue and commercial performance.
View original sourceUsed for: Evidence that Channel 4's 4Sales has represented UKTV's inventory in the advertising market since 2010: commercial integration between two of the proposed iPlayer & Sounds assets that already exists.
View original source · Later 4Sales announcementUsed for: UKTV's own account of how its advertising inventory is sold.
View original sourceUsed for: TV licences in force at year end, 2021/22 to 2025/26, and the estimated share of UK households consuming content that requires a TV licence. Audited by the National Audit Office.
View original sourceUsed for: The historic broadcast-TV-on-TV-sets viewing series, average minutes per person per day, 2019 to 2024.
View original source · 2020 viewing releaseUsed for: Weekly reach of traditional broadcaster content, growth in broadcaster on-demand viewing, SVoD household penetration, which service viewers turn to first, and linear live and recorded viewing on Barb's newer all-device measure.
View original source · Ofcom summaryUsed for: Supporting interactive dataset for UK television viewing and market trends.
View original sourceUsed for: Converting consumer subscription shelf prices into net business revenue.
View original sourceUsed for: Pay-TV and streaming revenues of £11.4bn in 2025, and SVoD subscriptions in 70% of UK households in 2026, up only two percentage points since 2022.
View original sourceUsed for: Why households cancel or downgrade streaming subscriptions: cost is the most common reason given.
View original sourceThe public model behind this page, in plain terms, each part links to where it appears above:
The BBC's current £4.5bn public-service cost base and its commercial businesses.
News, Nations & Local, Culture & Kids, the World Service and iPlayer & Sounds, and how each is funded.
Addressable households, the Free / Ads / Premium shares, prices, VAT and subscription revenue.
Income, costs, operating result and paid homes, year by year.
40–60% paid uptake, the peak cash requirement and the path to profitability.
The endowment, the draw rate and the illustrative founding sources.
Establishment and restructuring costs, early losses and the liquidity package.
the full public model
A reader-friendly version of the financial model, including the headline settlement, the current-to-proposed bridge, consumer assumptions, the iPlayer & Sounds 2028–35 P&L, sensitivities, News funding and transition costs.
Open the full public model