£200,000 PSC Contract: IR35 Deemed Payment 2026/27

A Personal Service Company that receives £200,000 of IR35-caught contract income in the 2026/27 tax year, with no salary drawn and no allowable expenses, runs a Chapter 8 ITEPA deemed payment of £165,870 on top of £24,130 of employer Class 1 NIC. The worker keeps £99,697 after PAYE Income Tax and Class 1 employee NIC - an effective rate of 45.2% of contract income lost to UK tax. Verified against ITEPA 2003 Chapter 8.

Worker take-home
£99,697
Monthly £8,308
Deemed payment
£165,870
Treated as salary paid 5 April
Total UK tax cost
£90,303
PAYE + EE NIC + ER NIC

Step-by-step deemed payment on £200,000

  1. Take the PSC's contract income (excluding VAT): £200,000.
  2. Deduct the 5% standard allowance for running the PSC: £10,000. Remaining: £190,000.
  3. Deduct allowable expenses from the ITEPA s.54 statutory list: employer pension contributions, mileage at AMR rates, professional subscriptions, temporary-workplace travel and subsistence, capital-allowance equivalents. In this default scenario the worker has not claimed any so the deduction is £0.
  4. Deduct salary already paid to the worker during the year, plus employer NIC on it. In this default scenario the worker drew no salary so both are £0 (a £12,570 salary would deduct another £13,705.50 from the pot).
  5. Residual pot to be paid as the deemed payment plus employer NIC on the deemed payment: £190,000.
  6. Solve the gross-up: deemed = (pot + ST × rate) / (1 + rate). At 2026/27 rates (Secondary Threshold £5,000, employer NIC rate 15%) this gives a deemed payment of £165,870 and employer NIC on it of £24,130.
  7. Tax the worker on the deemed payment via PAYE: £60,844 Income Tax and £5,328 Class 1 employee NIC, leaving a net take-home of £99,697 for the year.

Five scenarios at £200,000

How drawing a salary, routing pension contributions, switching region, or losing the 5% standard allowance changes the deemed-payment maths. Adjust the values interactively on the main calculator.

Scenario Deemed payment Total Er NIC PAYE + EE NIC Take-home Effective rate
Default (England, no salary)
5% allowance, no expenses, full deemed payment
£165,870 £24,130 £66,172 £99,697 45.2%
Scotland
Same setup, Scottish income-tax bands
£165,870 £24,130 £72,957 £92,913 48.5%
PA salary £12,570
Worker draws PA-sized salary during the year
£153,952 £23,478 £66,479 £100,043 45.0%
PA salary + £20k employer pension
Pension contribution deductible in Step 3
£136,560 £20,870 £58,305 £90,826 39.6%
Public-sector (no 5% allowance)
Pre-Chapter-10 scenario; allowance removed
£174,565 £25,435 £70,259 £104,306 47.8%

Your salary in context

ONS · HMRC · CPI

  • Worker take-home

    On a £200,000 contract income, the deemed payment is £165,870 and the worker keeps £99,697 (£8,308 per month) - an effective rate of 45.2% of contract income lost to PAYE, employee NIC, and employer NIC combined.

  • Employer NIC bite

    The PSC pays £24,130 of employer Class 1 NIC across the salary drawn and the deemed payment. At the 2026/27 rate of 15% above the £5,000 Secondary Threshold, employer NIC is one of the largest single deductions in the Chapter 8 computation.

  • 5% allowance value

    The 5% standard allowance is worth £4,609 of after-tax take-home at this contract level. Without it (public-sector engagements pre-Chapter-10) the worker would keep £104,306 instead of £99,697.

  • Tax breakdown

    Income Tax (PAYE): £60,844; Class 1 employee NIC: £5,328; total employer NIC: £24,130. For every £100 of contract income, the worker keeps £50 after all UK taxes.

Cite or embed - free under CC BY 4.0

Related calculators

Frequently asked questions

When does the Chapter 8 deemed payment apply, not the off-payroll working rules?
The Chapter 8 ITEPA deemed-payment calculation applies when the PSC itself determines that the contract is inside IR35. That only happens for engagements with small private-sector end-clients - those that meet at least two of the three Companies Act 2006 small-company tests (turnover below £10.2m, balance-sheet total below £5.1m, fewer than 50 employees). For medium and large private-sector clients (since April 2021) and all public-sector clients (since April 2017), the Chapter 10 off-payroll working rules instead push the status determination - and the PAYE+NIC deduction - onto the end-client or fee-payer. In those cases the PSC receives a payment already net of tax and no deemed-payment computation is required.
What is the 5% standard allowance?
The deemed-payment calculation lets the PSC deduct a flat 5% of its IR35-caught contract income as a notional allowance for the costs of running the company - office, accountancy, insurance, training, and similar costs that are not separately deductible in the deemed-payment list. The allowance was removed for public-sector engagements from April 2017 (and is irrelevant under Chapter 10 anyway), but it survives for the Chapter 8 small-private-client cases that still use the deemed-payment route. Set the calculator's 'apply 5% allowance' toggle to off only if your engagement falls outside that surviving scope.
Which expenses can the PSC deduct in the deemed-payment computation?
ITEPA 2003 s.54 gives a limited statutory list, not the usual broad business-expense definition: (1) employer pension contributions made for the worker; (2) expenses the worker could have claimed as employee deductions if they had been a direct employee of the client - mainly travel to a temporary workplace (subject to the 24-month rule), professional subscriptions on HMRC List 3, business mileage at AMR rates, and tools or equipment used wholly for the engagement; (3) capital-allowance equivalents on plant and machinery used in the engagement. General overheads (rent, broadband, software subscriptions) are NOT deductible here - they are covered by the 5% standard allowance.
Why is employer NIC added on top of the deemed payment?
Because the deemed payment is treated as if it were a salary paid to the worker on 5 April, employer Class 1 secondary NIC applies to it. The arithmetic is fiddly because employer NIC is itself a cost the PSC has to find from contract income - so the final figures are determined by solving a small simultaneous equation: pot = deemed + (deemed - secondary threshold) x employer NIC rate. The calculator does that gross-up automatically. At 2026/27 rates (15% above a £5,000 secondary threshold) the deemed-payment-plus-employer-NIC bite typically takes 60-70% of contract income at higher-rate levels, which is why outside-IR35 status (where it exists genuinely) is so financially material.
How does drawing a salary during the year change the deemed payment?
Any salary the PSC pays the worker during the tax year is deducted in Step 4 of the deemed-payment computation. That salary has already gone through PAYE + employee NIC + employer NIC at the time it was paid, so it is not double-taxed. The arithmetic effect is to shift tax from the year-end deemed-payment lump sum onto the monthly payroll - the total tax bill ends up almost identical at any given salary level, but cashflow improves because HMRC receives payments through the year rather than as a single 19 April balancing payment. Practical caveat: drawing a salary above the Personal Allowance loses the relative efficiency advantage Chapter 8 once offered, so most inside-IR35 PSCs either run zero salary or a £12,570 PA-sized salary depending on whether the worker has other PAYE income.
When is the deemed payment due to HMRC?
The deemed payment is treated as if paid on 5 April (the last day of the tax year). PAYE and NIC on it are due by 19 April (or 22 April for electronic payments) - just two weeks after year-end. Provisional payments can be made during the year if the PSC chooses, with a final balancing adjustment after 5 April. HMRC's ESM3160 manual page covers the mechanics. Late payment attracts interest at the standard HMRC late-payment rate (Bank of England base rate plus 2.5%) and, beyond 30 days late, late-payment penalties starting at 5% of the unpaid amount.
Does the deemed payment count as Corporation Tax deductible expenditure?
Yes - the deemed payment (and the employer NIC on it) are treated as employment costs of the PSC and are deductible in computing the company's Corporation Tax profits, just like any other employee remuneration. In most pure-IR35 PSCs the deemed payment plus drawn salary plus employer NIC equals all the company's revenue net of allowable expenses, so the residual taxable profit is roughly nil and no Corporation Tax is due. If the PSC retains profit for any reason (rare under Chapter 8), Corporation Tax applies to that residue at the standard rates.

Use this calculator

Copy a citation linking back to this page. Attribution required under CC BY 4.0.

Plain text
 
HTML
 
Markdown
 

Paste an iframe into your blog or page. Free for any use; the embed shows a small "Powered by salarytax.uk" link.

Basic embed
<iframe
  src="https://salarytax.uk/embed/salary-calculator"
  width="100%"
  height="920"
  frameborder="0"
  loading="lazy"
  title="UK Salary Calculator by SalaryTax"
  style="border: 1px solid #e0e0e0; border-radius: 4px;"
></iframe>
Compact embed
<iframe
  src="https://salarytax.uk/embed/salary-calculator-compact"
  width="100%"
  height="380"
  frameborder="0"
  loading="lazy"
  title="UK Salary Calculator (compact) by SalaryTax"
  style="border: 1px solid #e0e0e0; border-radius: 4px; max-width: 560px;"
></iframe>

Full embed docs and live preview →