Income, Tuition and Fees
Distance Learning and Online Graduate Courses for
International Non-resident Students
2023/2024 Semesters
Pilot Year One
- Four distance learning/online graduate courses offered.
- Graduate course tuition fees for international students range from £21,000 to £28,000/year.
Low End Projections
- £21,000/student x 150 students/program = £3,150,000 x 4 graduate courses = £12,600,000/year
High End Projections
- £28,000/student x 150 students/program = £4,200,000 x 4 graduate courses = £16,800,000/year
Year Two
- Two additional distance learning/online graduate courses offered.
- Graduate course tuition fees for international students range from £21,000 to £28,000/year.
Low End Projections
- £21,000/student x 150 students/program = £3,150,000 x 2 graduate courses = £6,300,000/year
High End Projections
- £28,000/student x 150 students/program = £4,200,000 x 2 graduate courses = £8,400,000/year
- First year continuing students £12,600,000/year to £16,800,000/year
- Second year new graduate students £6,300,000/year to £8,400,000/year
- Total Year Two £18,900,000/year to £24,200,000/year
UK University and Jane Addams Institute of Higher Education
Partnership in Education
Enrolment and Revenue Projections 2023/24 through 2026/27
- 12 online/distance learning graduate courses targeted, two to four new courses in each of the first three years
- 150 students in each of the courses/year making up a new cohort of 300 to 600 students/year
- All courses are one to two years long, after year one, enrolment includes graduates and a new cohort, the numbers are considering new course development at four courses/year
Year 1 – Courses 1-4 Offered Year 2 – Courses 5-8 Added Year 3 – Courses 9-12 Added
Cohort A Cohort B Cohort C Total Enrollment
| Year 1 | 600 new | 600 | ||
| Year 2 | 1200 new/grads | 600 new | 1800 | |
| Year 3 | 1200 new/grads | 1200 new/grads | 600 new | 3000 |
| Year 4 | 1200 new/grads | 1200 new/grads | 1200 new/grads | 3600 |
International student graduate course tuition fees: £12,000 to £28,000/year
Enrolment and revenue projections for the first four years:
Enrollment Low High Low High
| Year 1 | 600 | £ 7,200,000 | £ 16,800,000 | $ 8,808,390 | $ 20,552,079 |
| Year 2 | 1800 | £21,600,000 | £ 50,400,000 | $26,424,102 | $ 61,659,575 |
| Year 3 | 3000 | £36,000,000 | £ 84,000,000 | $44,042,554 | $102,758,665 |
| Year 4 | 3600 | £43,200,000 | £100,800,000 | $52,852,398 | $122,352,455 |
1GBP = 1.22352 USD
1USD = 0.817311 GBP
Mid-market rate, last updated January 13, 2023, 20:54 UTC