Step by step: how the engine arrived at the bottom line
The joint optimiser ran a grid search over (salary, pension) — salary in £100 steps from £0 to £60,000, pension in £500 steps from £0 to the £60,000 Annual Allowance — and evaluated each combination through the full tax stack. Here is the step-by-step trace that produced the optimum for a senior consultant at £350,000 of company profit:
- Salary chosen: £5,000. Sits between the £5,000 Secondary Threshold and the £12,570 Personal Allowance (paying employer NI but no income tax).
- Employer NI on salary: £0 (15% above the £5,000 Secondary Threshold).
- Pension chosen: £60,000 as an employer contribution — CT-deductible, no NI either side, no income tax until drawdown.
- Pre-CT profit: £285,000 = company profit minus salary, minus employer NI, minus pension contribution.
- Corporation tax: £71,250 (regime: main).
- Dividend extraction: all post-CT profit paid out — £213,750.
- Personal taxes: employee NI £0 on salary; income tax £1,000 on salary; dividend tax £66,022 on the dividend (after the £500 Dividend Allowance and stacked above salary in the band schedule).
- Net cash: £151,728. Net wealth (cash + pension): £211,728.