Step by step: how the engine arrived at the bottom line
For a sole-trader personal trainer with £40,000 of turnover, the engine evaluated each stage of the Self Assessment chain in HMRC's order:
- Turnover: £40,000.
- Expense vs trading-allowance decision: the £1,000 trading allowance (ITTOIA 2005 s.783A) lost to actual expenses and was discarded.
- Taxable profits: £38,000.
- Income tax: £5,086 (rUK bands, after Personal Allowance).
- Class 4 NI: £1,526 (6% £12,570–£50,270, 2% above).
- Class 2 (voluntary): £179 — £179.40/yr, paid to maintain a State Pension qualifying year per HMRC's voluntary NI guidance.
- Net cash: £31,209. Effective rate on turnover: 17%.