1. Employment Income:
Salary: £115,000
Less: Occupational Pension (Net Pay): (£8,000)
Car Benefit: £45,000 x 2% (rate for 0g/km in 23/24) = £900
Total Employment Income = £107,900
2. Trading Income:
Gross £2,500. She can deduct actual expenses (£1,800) or the trading allowance (£1,000). Actual expenses give a lower profit: £2,500 - £1,800 = £700.
3. Property Income:
Rent £12,000 - Expenses £3,000 = £9,000.
4. Net Income:
Non-Savings: £107,900 + £700 + £9,000 = £117,600
Savings: £1,500
Dividends: £4,000
Total Net Income = £123,100
5. Adjusted Net Income (ANI) & Personal Allowance:
Gross Personal Pension = £4,800 x 100/80 = £6,000
ANI = £123,100 - £6,000 = £117,100
Excess over £100,000 = £17,100.
Restriction = £17,100 / 2 = £8,550.
Personal Allowance = £12,570 - £8,550 = £4,020.
6. Taxable Income:
Non-Savings: £117,600 - £4,020 (PA) = £113,580
Savings: £1,500
Dividends: £4,000
Total Taxable Income = £119,080
7. Tax Bands:
Basic Rate Band = £37,700 + £6,000 (Gross Pension) = £43,700.
Higher Rate Band = £125,140 + £6,000 = £131,140. Elena is a Higher Rate taxpayer.
8. Tax Calculation:
Non-Savings (£113,580):
£43,700 @ 20% = £8,740
£69,880 @ 40% = £27,952
Savings (£1,500):
Personal Savings Allowance (Higher Rate) = £500 @ 0% = £0
Remaining £1,000 @ 40% = £400
Dividends (£4,000):
Dividend Allowance = £1,000 @ 0% = £0
Remaining £3,000 @ 33.75% = £1,012.50
Total Income Tax Liability = £8,740 + £27,952 + £400 + £1,012.50 = £38,104.50.