Software contractor on £100,000

Personal Ltd Co. Outside IR35. Age 30. Pension preference: none.

Every figure on this page is computed at build time by the same engines that power the live salary–dividend split, take-home and SIPP optimiser calculators. Inputs come from a single CSV row; outputs come from the engines. No static lookup tables, no hand-coded numbers.

Net cash

£66,543

Pension

£0

Effective rate

33.5%

Marginal rate

33.8%

How HMRC defines the band this income falls into

A software contractor at £100,000 of gross for 2026/27 — plus any other personal income that stacks below — falls into the £100,000 PA-taper band. HMRC's published rules for this band are unchanged from the figures announced in the Autumn Budget 2024 (which froze all the major thresholds at their April 2021 levels until at least April 2028).

For reference, the 2026/27 boundary numbers as published by HMRC:

Personal Allowance: £12,570 (full PA — tapered above £100,000 adjusted net income).
Basic-rate band: £12,570 to £50,270 (20% income tax, 8.75% dividend tax).
Higher-rate band: £50,270 to £125,140 (40% / 33.75%).
Additional-rate band: above £125,140 (45% / 39.35%).
PA taper: £1 of PA lost per £2 over £100,000 adjusted net income, fully eroded at £125,140.
Employer NI: 15% above the £5,000 Secondary Threshold (Finance Act 2024).
Employee NI: 8% main band (£12,570–£50,270), 2% above.
Class 4 NI (sole traders): 6% main band, 2% above. Class 2 voluntary: £3.45/week (£179.40/yr).
Corporation Tax: 19% small profits rate (≤ £50,000), 25% main rate (≥ £250,000), 26.5% effective marginal in between.
Dividend Allowance: £500 at 0%.
Pension Annual Allowance: £60,000 (tapered to £10,000 above £260,000 adjusted income).

For this specific row, the binding constraints are: the corporation-tax marginal-relief band (26.5% effective marginal CT) on the company side, and the £50,270 higher-rate threshold on the personal side.

The engine's computed bottom line for this row, given those binding constraints: net cash £66,543, pension £0, effective rate 33.5%, marginal rate 33.8%.

The numbers, line by line

Optimum salary	£12,570
Optimum dividend	£67,176
Optimum pension	£0
Net cash (optimum)	£66,543
Net wealth (cash + pension)	£66,543
Rule-of-thumb net cash	£66,543
Rule-of-thumb net wealth	£66,543
Saving vs rule of thumb	£0
Effective rate on profit	33.5%
Marginal rate (next £1 dividend)	33.8%

Why this scenario is different

Compared to the closest peer profile — Software contractor at £100,000 — this scenario sits £0 higher on gross income. That moves net cash by +£17,530, the pension contribution by −£36,000, and the effective rate by +18.5%. The shift in effective rate is large enough that the binding tax constraint has changed — probably crossing a band boundary. The optimiser shifts £26,460 of the extraction into the dividend slice, and £36,000 out of pension contributions.

Questions this scenario raises

Are the engine assumptions documented anywhere?

Yes — every constant lives in src/lib/tax/constants.ts with a source-URL comment. Every engine function is unit-tested against HMRC examples (180+ test cases). The full methodology is at /about and the per-engine assumptions are spelled out at the foot of each calculator.

How many qualifying years do I need for the full new State Pension?

35 qualifying years for the full new State Pension. With fewer, the pension is pro-rated (1/35 per year). A minimum of 10 qualifying years is required for any new State Pension. Voluntary Class 2 (sole traders) or Class 3 (everyone else) can plug gaps in the NI record.

Are charity donations modelled?

No, not directly. Gift Aid donations reduce adjusted net income (extending the basic-rate band) and are a legitimate way to reclaim the £100k taper marginal. The BracketMath engine does not model them automatically; subtract the gift-aided amount from the "other income" field if you want a closer match.

Can I take more than the optimum out of the company?

Of course — every £1 above the optimum simply costs more in tax than it gains in cash. The optimiser tells you the maximum-net-wealth point, not a legal limit. Past the optimum the marginal cost of extraction climbs steeply (60% effective in the PA-taper band, 39.35% additional-rate dividend above £125,140).

Why do some columns of the table use cash and others use net wealth?

Net cash is the £ that arrive in your bank account. Net wealth includes pension contributions valued at face (£1 of pension = £1 of wealth, since it will eventually be spent — possibly at a lower marginal rate than today). The optimiser uses a `pensionWeight` parameter so the user can adjust the weight; this page sets it according to the row's `pensionPref` (0 / 0.5 / 1.0 for none / modest / aggressive).

Methodology

Income tax, National Insurance and Corporation Tax bands taken from HMRC's 2026/27 rates and allowances tables (gov.uk/.../income-tax; corporation-tax). Pension Annual Allowance and taper rules from Finance Act 2004 / 2023. Trading allowance per ITTOIA 2005 s.783A. Voluntary Class 2 figure (£179.40/yr = £3.45/wk × 52) from HMRC voluntary NI guidance.

Style: 2026/27 tax year throughout; figures rounded to whole pounds in the user-facing prose; effective rates computed as (deductions / gross). The voice is methodological — no first person, no claimed credentials, no marketing fluff.

This page is not personalised advice; for advice regulated by the FCA, consult an adviser registered with the Financial Conduct Authority. See the full disclaimer.