| 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 | ||






