Now, let's try to figure out how a $50 LINK scenario with network usage and LinkPool actually becoming an essential part of the ecosystem (they are aiming towards it) would look like.
Assume remains the same
>Heartbeat 8.76 LINK per LP yearly
For NaaS this time let's assume that it'll have 1,000 users during the first year at $5 monthly payment. That's $5,000 monthly * 12 months = $60,000 yearly. In a $50 LINK price scenario, that's 1,200 LINK yearly
>NaaS 0.3 LINK per LP yearly
Marketplace. Assuming a similar price to NaaS $5 (?). If we assume it'll have 1,000 users, that's $5,000 yearly. At current price that's 100 LINK
>Marketplace 0.025 LINK per LP yearly
Staking dApp. They said that eventually, every LP will be able to stake +10,000 LINK. Let's assume a total of 12 million LINK stake in Linkpool nodes. If we assume a 5% ROI.
With 1 LP share and a maximum 12,000,000 LINK staking stack, you'll be able to stake 12,000 LINK. With a 5% roi that's 120 LINK. They get 25% as a fee, so you get 7.5 LINK. If we assume that profit happens in a monthly basis
>Staking dApp. Taking into account above calculations that's 5400 LINK a year for your staking and 450 LINK from the staking fees as LP holder.
So to sum up
>Heartbeat 8.76 LINK per LP yearly
>NaaS 0.3 LINK per LP yearly
>MarketPlace 0.025 LINK per LP yearly
>Staking dApp 5,400 LINK + 450 LINK per LP yearly
>TOTAL 5.859.085 LINK per LP yearly. At $50 LINK price that's $292,954.25 a year...
P.s: I forgot to add the staking dApp fee revenue in my previous post, which would add 7.5 LINK yearly.