ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Day Rate£300£300£300£350£350£350£400£400£400£450£450£450£500£500£500£550£550£550£600£600£600
2
Days per month151618151618151618151618151618151618151618
3
Directors222222222222222222222
4
5
Revenue (annual)£54,000£57,600£64,800£63,000£67,200£75,600£72,000£76,800£86,400£81,000£86,400£97,200£90,000£96,000£108,000£99,000£105,600£118,800£108,000£115,200£129,600
6
Profit (gross)£25,520£29,120£36,320£34,520£38,720£47,120£43,520£48,320£57,920£52,520£57,920£68,720£61,520£67,520£79,520£70,520£77,120£90,320£79,520£86,720£101,120
7
Profit (net annual)£20,671£23,587£29,419£27,961£31,363£38,167£35,251£39,139£46,915£42,541£46,915£55,663£49,831£54,691£64,411£57,121£62,467£73,159£64,411£70,243£81,907
8
Income (net annual total)£34,341£37,039£42,433£41,085£44,232£50,525£47,828£51,424£58,617£54,571£58,617£66,709£61,314£65,810£74,801£68,058£73,003£82,893£74,801£80,196£90,985
9
Income (net monthly)£2,862£3,087£3,536£3,424£3,686£4,210£3,986£4,285£4,885£4,548£4,885£5,559£5,110£5,484£6,233£5,671£6,084£6,908£6,233£6,683£7,582
10
11
Tax
12
Tax BandBasic RateBasic RateBasic RateBasic RateBasic RateBasic RateBasic RateBasic RateBasic RateBasic RateBasic RateBasic RateBasic RateBasic RateBasic RateBasic RateBasic RateBasic RateBasic RateBasic Rate
Higher Rate
13
Tax Total (monthly)£1,638£1,713£1,864£1,826£1,914£2,090£2,014£2,115£2,315£2,202£2,315£2,541£2,390£2,516£2,767£2,579£2,716£2,992£2,767£2,917£3,218
14
Tax Total (annual)£19,659£20,561£22,367£21,915£22,968£25,075£24,172£25,376£27,783£26,429£27,783£30,491£28,686£30,190£33,199£30,942£32,597£35,907£33,199£35,004£38,615
15
Tax Total %36.40%35.70%34.52%34.79%34.18%33.17%33.57%33.04%32.16%32.63%32.16%31.37%31.87%31.45%30.74%31.25%30.87%30.22%30.74%30.39%29.80%
16
17
18
19
20
21
22
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