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 |
|