Cost Stack Calculator
UK Business Cost Stack Calculator
How much have domestic policy-driven costs changed for SMEs? · 2016 → 2024 → 2026
⚙️ Your Business Inputs
Cost Stack Composition
| Cost Driver / Policy Area | 2016/17 | 2024/25 | 2026/27 | Δ 16→24 | Δ 24→26 | Δ 16→26 |
|---|
📋 Policy Rates & Sources
NLW rates: £7.20 (2016), £11.44 (2024), £12.71 (2026) — GOV.UK / Low Pay Commission
Employer NIC: 13.8% / £8,112 ST (2016); 13.8% / £9,100 ST (2024); 15% / £5,000 ST (2026) — HMRC
Employment Allowance: £3k (2016), £5k (2024), £10.5k (2026) — HMRC
Auto-enrolment pension: 1% (2016), 3% (2024/2026) on QE band — TPR
Business rates multiplier (standard): 49.7p (2016), 54.6p (2024), 48.0p (2026) — GOV.UK / VOA
Business electricity: ~11p (2016), ~24p (2024), ~27p (2026) p/kWh — DESNZ QEP 3.4
CCL electricity: 0.559p (2016), 0.775p (2024), 0.801p (2026) — HMRC
SME loan rates: ~3.5% (2016), ~8% (2024), ~7.5% (2026) — BoE / UK Finance
IPT: 10% (2016), 12% (2024/2026) — HMRC
Corporation Tax: 20% (2016), 25% (2024/2026) — excluded from cost stack (profit-dependent)
Salaried wages: indexed to ONS AWE KAB9 (×0.654 for 2016, ×0.913 for 2024)
GDP deflator (turnover uplift): 1.000 (2016), 1.303 (2024), 1.369 (2026) — ONS / HMT (IHYS), per NIESR methodology
HR/legal, data, cyber, SaaS: survey-based estimates scaled per head — BCC / FSB / CIPD
⚠️ Known Limitations & Methodology Notes
All calculations from first principles using verified HMRC, ONS, BoE and GOV.UK rates. Figures are illustrative — individual business costs will vary.
Wage growth includes both policy (NLW floor) and market (AWE) components. Energy and financing are market-influenced, not purely policy-driven.
Turnover is GDP-deflator uplifted (NIESR methodology) so costs and revenue are compared like-for-like in the same nominal space.