ACDEFGHIKLMNOPQRSTUVW
1
20222023202420252026
2
Budget Balance (£ billion)
3
2022-232023-242024-252025-262026-272027-28
4
Total Revenue1,263.931,105.861,158.611,182.751,194.391,192.86
5
Total Expenditure1,345.351,142.391,151.111,193.441,184.761,206.34
6
Deficit/Surplus-81.42-36.537.50-10.699.63-13.48
7
8
Debt Balance (£ billion)Deficit as a % of GDP
9
2022-232023-242024-252025-262026-272027-282022-232023-242024-252025-262026-272027-28
10
Previous Debt1,917.521,998.952,035.482,027.982,038.672,029.04-3.47%-1.53%0.31%-0.43%0.38%-0.52%
11
Deficit/Surplus81.4236.53-7.5010.69-9.6313.48
13
Debt1,998.952,035.482,027.982,038.672,029.042,042.52
14
Debt-to-GDP85.16%85.02%83.05%81.85%79.86%78.82%
15
16
2022-232023-242024-252025-262026-272027-28
17
GDP2,347.162,394.102,441.992,490.822,540.642,591.45
18
19
GDP growth = 2%
20
Wage growth = 2%
21
Inflation = 2%
22
New tax intake = 4%
23
Housing prices = 2%
24
Land Growth = 4%
25
Any other factors = 2%
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
101