|
Month 1 (Ending 30 April 2025)
|
30/04/2025
|
3
|
£5,340.64
|
£5,340.64
|
£5,340.64
|
£460.00
|
£175.77
|
-
|
-
|
£4,704.87
|
£4,625.98
|
£311.27
|
£59.17
|
£5,711.08
|
|
Employee Breakdown - Month 1 (Ending 30 April 2025)
| First Name |
Surname |
Gross Pay |
Taxable Gross |
NIC-able Gross |
Tax |
Employee NICs |
Employee Pension |
Student + Postgrad Loan |
Net Pay |
Take-home Pay |
Employer NICs |
Employer Pension |
Cost to Employer |
| Henry |
Marks |
£1,800.98 |
£1,800.98 |
£1,800.98 |
£150.40 |
£60.24 |
- |
- |
£1,590.34 |
£1,590.34 |
- |
- |
£1,800.98 |
| Lewis |
Marks |
£1,047.50 |
£1,047.50 |
£1,047.50 |
- |
- |
- |
- |
£1,047.50 |
£1,047.50 |
- |
- |
£1,047.50 |
| Matthew |
Tulley |
£2,492.16 |
£2,492.16 |
£2,492.16 |
£309.60 |
£115.53 |
- |
- |
£2,067.03 |
£1,988.14 |
£311.27 |
£59.17 |
£2,862.60 |
|
|
Month 1 (Ending 30 April 2025)
|
30/04/2025
|
3
|
£5,439.80
|
£5,439.80
|
£5,439.80
|
£689.40
|
£183.70
|
-
|
-
|
£4,566.70
|
£4,490.92
|
£456.72
|
£56.83
|
£5,953.35
|
|
Employee Breakdown - Month 1 (Ending 30 April 2025)
| First Name |
Surname |
Gross Pay |
Taxable Gross |
NIC-able Gross |
Tax |
Employee NICs |
Employee Pension |
Student + Postgrad Loan |
Net Pay |
Take-home Pay |
Employer NICs |
Employer Pension |
Cost to Employer |
| Henry |
Marks |
£1,800.98 |
£1,800.98 |
£1,800.98 |
£150.40 |
£60.24 |
- |
- |
£1,590.34 |
£1,590.34 |
- |
- |
£1,800.98 |
| Lewis |
Marks |
£1,047.50 |
£1,047.50 |
£1,047.50 |
- |
- |
- |
- |
£1,047.50 |
£1,047.50 |
- |
- |
£1,047.50 |
| Matthew |
Tulley |
£2,492.16 |
£2,492.16 |
£2,492.16 |
£309.60 |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Month 2 (Ending 31 May 2025)
|
31/05/2025
|
3
|
£5,519.17
|
£5,519.17
|
£5,519.17
|
£496.00
|
£190.05
|
-
|
-
|
£4,833.12
|
£4,757.34
|
£299.59
|
£56.83
|
£5,875.59
|
|
Employee Breakdown - Month 2 (Ending 31 May 2025)
| First Name |
Surname |
Gross Pay |
Taxable Gross |
NIC-able Gross |
Tax |
Employee NICs |
Employee Pension |
Student + Postgrad Loan |
Net Pay |
Take-home Pay |
Employer NICs |
Employer Pension |
Cost to Employer |
| Henry |
Marks |
£2,057.39 |
£2,057.39 |
£2,057.39 |
£201.80 |
£80.75 |
- |
- |
£1,774.84 |
£1,774.84 |
- |
- |
£2,057.39 |
| Lewis |
Marks |
£1,047.50 |
£1,047.50 |
£1,047.50 |
- |
- |
- |
- |
£1,047.50 |
£1,047.50 |
- |
- |
£1,047.50 |
| Matthew |
Tulley |
£2,414.28 |
£2,414.28 |
£2,414.28 |
£294.20 |
£109.30 |
- |
- |
£2,010.78 |
£1,935.00 |
£299.59 |
£56.83 |
£2,770.70 |
|
|
Month 3 (Ending 30 June 2025)
|
30/06/2025
|
3
|
£5,617.11
|
£5,617.11
|
£5,617.11
|
£515.80
|
£197.88
|
-
|
-
|
£4,903.43
|
£4,829.35
|
£293.22
|
£55.56
|
£5,965.89
|
|
Employee Breakdown - Month 3 (Ending 30 June 2025)
| First Name |
Surname |
Gross Pay |
Taxable Gross |
NIC-able Gross |
Tax |
Employee NICs |
Employee Pension |
Student + Postgrad Loan |
Net Pay |
Take-home Pay |
Employer NICs |
Employer Pension |
Cost to Employer |
| Henry |
Marks |
£2,197.81 |
£2,197.81 |
£2,197.81 |
£230.00 |
£91.98 |
- |
- |
£1,875.83 |
£1,875.83 |
- |
- |
£2,197.81 |
| Lewis |
Marks |
£1,047.50 |
£1,047.50 |
£1,047.50 |
- |
- |
- |
- |
£1,047.50 |
£1,047.50 |
- |
- |
£1,047.50 |
| Matthew |
Tulley |
£2,371.80 |
£2,371.80 |
£2,371.80 |
£285.80 |
£105.90 |
- |
- |
£1,980.10 |
£1,906.02 |
£293.22 |
£55.56 |
£2,720.58 |
|
|
Month 11 (Ending 28 February 2026)
|
28/02/2026
|
3
|
£5,960.30
|
£5,960.30
|
£5,960.30
|
£793.60
|
£225.34
|
-
|
-
|
£4,941.36
|
£4,853.56
|
£501.82
|
£65.85
|
£6,527.97
|
|
Employee Breakdown - Month 11 (Ending 28 February 2026)
| First Name |
Surname |
Gross Pay |
Taxable Gross |
NIC-able Gross |
Tax |
Employee NICs |
Employee Pension |
Student + Postgrad Loan |
Net Pay |
Take-home Pay |
Employer NICs |
Employer Pension |
Cost to Employer |
| Henry |
Marks |
£2,197.80 |
£2,197.80 |
£2,197.80 |
£230.00 |
£91.98 |
- |
- |
£1,875.82 |
£1,875.82 |
- |
- |
£2,197.80 |
| Lewis |
Marks |
£1,047.50 |
£1,047.50 |
£1,047.50 |
£209.40 |
- |
- |
- |
£838.10 |
£838.10 |
£157.12 |
- |
£1,204.62 |
| Matthew |
Tulley |
£2,715.00 |
£2,715.00 |
£2,715.00 |
£354.20 |
£133.36 |
- |
- |
£2,227.44 |
£2,139.64 |
£344.70 |
£65.85 |
£3,125.55 |
|
|
Month 12 (Ending 31 March 2026)
|
31/03/2026
|
3
|
£5,699.17
|
£5,699.17
|
£5,699.17
|
£741.40
|
£204.45
|
-
|
-
|
£4,753.32
|
£4,608.85
|
£484.73
|
£108.36
|
£6,292.26
|
|
Employee Breakdown - Month 12 (Ending 31 March 2026)
| First Name |
Surname |
Gross Pay |
Taxable Gross |
NIC-able Gross |
Tax |
Employee NICs |
Employee Pension |
Student + Postgrad Loan |
Net Pay |
Take-home Pay |
Employer NICs |
Employer Pension |
Cost to Employer |
| Henry |
Marks |
£2,050.67 |
£2,050.67 |
£2,050.67 |
£200.40 |
£80.21 |
- |
- |
£1,770.06 |
£1,708.83 |
- |
£45.93 |
£2,096.60 |
| Lewis |
Marks |
£1,047.50 |
£1,047.50 |
£1,047.50 |
£209.40 |
- |
- |
- |
£838.10 |
£838.10 |
£157.13 |
- |
£1,204.63 |
| Matthew |
Tulley |
£2,601.00 |
£2,601.00 |
£2,601.00 |
£331.60 |
£124.24 |
- |
- |
£2,145.16 |
£2,061.92 |
£327.60 |
£62.43 |
£2,991.03 |
|
|
Months 1 to 12 (Summary)
|
-
|
3
|
£68,395.63
|
£68,395.63
|
£68,395.63
|
£8,269.80
|
£2,453.86
|
-
|
-
|
£57,671.97
|
£56,639.93
|
£4,961.21
|
£774.04
|
£74,130.88
|
|
Employee Breakdown - Months 1 to 12 (Summary)
| First Name |
Surname |
Gross Pay |
Taxable Gross |
NIC-able Gross |
Tax |
Employee NICs |
Employee Pension |
Student + Postgrad Loan |
Net Pay |
Take-home Pay |
Employer NICs |
Employer Pension |
Cost to Employer |
| Henry |
Marks |
£25,316.87 |
£25,316.87 |
£25,316.87 |
£2,547.40 |
£1,019.25 |
- |
- |
£21,750.22 |
£21,688.99 |
- |
£45.93 |
£25,362.80 |
| Lewis |
Marks |
£12,570.00 |
£12,570.00 |
£12,570.00 |
£1,884.60 |
- |
- |
- |
£10,685.40 |
£10,685.40 |
£1,135.50 |
- |
£13,705.50 |
| Matthew |
Tulley |
£30,508.76 |
£30,508.76 |
£30,508.76 |
£3,837.80 |
£1,434.61 |
- |
- |
£25,236.35 |
£24,265.54 |
£3,825.71 |
£728.11 |
£35,062.58 |
|