Cost Stack Calculator
How much have domestic policy costs risen for your business?
UK Business Cost Stack Calculator
How much have domestic policy-driven costs risen for SMEs? · 2016 → 2024 → 2026
⚙️ Your Business Inputs
📤 Share your figures to help make the case to Government
📢 Share how domestic policy-driven costs have risen for your business
Domestic Policy-Driven 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
NLW — age-weighted effective rate: The NLW top rate applied only to workers aged 25+ in 2016 (21–24: £6.70; 18–20: £5.30), and to 21+ from 2024. The model applies each year's age-specific statutory rates to an illustrative PT workforce (~80% 25+, ~15% 21–24, ~5% 18–20 in 2016), giving an effective rate below the headline NLW — largest in 2016 (£7.03 vs £7.20). Follows NIESR's recommendation.
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 (applied within the NIC calculation)
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
Energy — policy element only (p/kWh): This model counts only the government policy component of the electricity bill, not the wholesale price. It combines the Renewables Obligation (1.56p / 3.18p / 3.50p — Ofgem RO buy-out × obligation), Contracts for Difference (0.0p / 0.80p / 1.06p — LCCC interim levy rate) and the Climate Change Levy (0.559p / 0.775p / 0.801p — HMRC), giving ~2.12p / ~4.75p / ~5.36p per kWh. Feed-in Tariffs and the Capacity Market are excluded (conservative). Some energy-intensive and smaller users hold partial exemptions — see limitations.
SME loan rates: ~3.5% (2016), ~8% (2024), ~7.5% (2026) — BoE / UK Finance. Applied as a flat rate; larger facilities typically attract lower rates.
IPT: 10% (2016), 12% (2024/2026) — HMRC
Corporation Tax: 20% (2016), 25% (2024/2026) — excluded (a tax on profit, not a standing cost of operating)
Salaried wages: indexed to ONS AWE KAB9 (×0.654 for 2016, ×0.913 for 2024)
Rateable value scaling factor: 0.012 (2016), 0.014 (2024), 0.0156 (2026). A modelled proxy for the ratio of rateable value to turnover for a mid-sized premises, calibrated to the VOA revaluation cycles (2010, 2017, 2023). An estimate, not a statutory figure.
Turnover indexing (GDP deflator): index 1.000 (2016), 1.303 (2024), 1.369 (2026) — ONS / HMT (IHYS). You enter current (2026) turnover; the calculator deflates it back to earlier years so costs and revenue are compared in the same nominal space. It affects only the cost-as-%-of-revenue display and business rates, not the underlying cost increases. Follows NIESR's recommendation.
HR/legal, data, cyber, SaaS: survey-based estimates scaled per head — BCC / FSB / CIPD
⚠️ Known Limitations & Methodology Notes
Tracks domestic policy-driven cost increases only. All calculations from first principles using verified HMRC, ONS, BoE, Ofgem and GOV.UK rates. Figures are illustrative — individual business costs will vary.
Energy counts only the policy element of the electricity bill (RO + CfD + CCL), not the wholesale price. Financing and insurance are market-influenced.
You enter current turnover; it is deflated back to earlier years by the GDP deflator so costs and revenue are compared like-for-like.