Income
Salary (Loan-Out Corporation) £285,000 1
Miscellaneous Residuals £5,000
Investment Income £250,000 2
Total Income £540,000
 
EXPENSES
Household
  Down Payment & Mortgage £46,000 3
  Council Tax £2,500
  Insurance £3,000
  Household Maintenance £2,000
  Utilities £5,000
  Telecommunication £6,000
Personal
  Commute (Motorcycle) £900 4
  Commute (Travelcard) £900 4
  Travel £23,000 5
  Insurance - Dental £200
  Insurance - Life £5,000
  Gyms, Clubs & Subscriptions £1,500
  Wardrobe £12,000 6
  Dry Cleaning £1,000
  Food & Drink (Groceries) £3,000 4
  Food & Drink (Eating Out) £5,000
  Entertainment & Gifts £20,000 7
  Miscellaneous Cash Expenses £2,000 8
Total Expenses £139,000
 
Charitable Donations £200,000 9
Estimated Taxes Payable £176,000
Estimated National Insurance Payable £24,000
 
Net £1,000