Assumptions and sources
Rates are fixed to 2026/27. Income Tax uses the shared income-tax calculation, with incremental pay for the award. NI uses the stated monthly or weekly thresholds. Employer National Insurance, same-day and 30-day rules, share pooling and other holdings are outside this estimate.