ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
The impact on individual households of a tax shift from output and earnings to residential land values
2
3
Prepared by Mark Wadsworth LLB BA ACA ATII for the Labour Land Campaign
4
gmwadsworth@gmail.com
5
There are 7 sheets. See the tabs at the bottom.
6
Sheet 1Index
7
8
Sheet 2Input area
9
 Enter your suggested tax rates
10
 Enter details of individual household
11
Output area:
12
 Shows increase/(decrease) in individual household's total tax bill
13
14
Sheet 3Current tax revenues from HMRC etc
15
16
Sheet 4Current taxes on residential land and buildings as a % of total site premiums
17
18
Sheet 5Impact of tax changes on marginal tax rates, total tax revenues and required LVT rate to balance
19
20
Sheet 6Individual household tax bill - detailed calculations
21
22
Sheet 7Look up table for postcode sectors and site premiums
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100