That's not a great example - £5k a month every month would be easier and I'm going to use a £95 fee as I'm stealing the first calculation
If you maximise PAYE you get
Code:
Monthly Income £5,000.00
Total All Tax £1,654.13
Margin £95.00
Total Net Income £3,250.87
Tax calculations are
Code:
Employer National Insurance |
£504.96 |
Employment Tax |
£21.89 |
Employee National Insurance |
£417.98 |
Employee Tax |
£709.29 |
For the salary sacrifice bit we need to work backwards and first work out the lowest amount the agency must legally pay:
Your salary needs to be at least £8.72 (min wage) * 35 (hours) * 4.33 (weeks per calendar month) or £1321.51 a month before employee taxes
Code:
Monthly min pay £1321.51
Income tax £55.80
Employee NI £72.30
Net take home £1193.42
And going the other way to get the employer tax payments
Code:
Salary £1321.51
Employers NI £83.15
Employment tax £3.33
Margin £95.00
Total paid out £1502.99
amount left £3497.01 paid into the pension
which breaks down to
Code:
£5000 received by the umbrella
£1193.42 Net income
£3497.01 pension
£ 214.58 paid in tax (between the 5 bits)
£ 95.00 to the umbrella
So via PAYE you keep £3,250.87 of your £5,000 contract fee, maximising salary sacrifice into your pension you keep £4690.43 of it. And the reality will be somewhere in between those 2 figures.
Annually it's
PAYE £39010.44 from £60,000
Pension £56385.16 from £60,000
£41974.12 into the pension (yes I know it's above the threshold but it's an example)
£14321.04 to spend.
When the public sector rules kicked in I joked that it made sense for me to do a 3 month inside IR35 contract ever year, looking at those figures it definitely does.