এটি কাদের জন্য

প্রকৃত হাতে আসা আয় অপ্টিমাইজকারী কর্মচারী ও পরিবারগুলো।

RSU Projection Calculator

Project RSU compensation over 5 to 10 years with vesting schedules, refreshers, stock scenarios, and UK tax impact. Includes year-by-year net payout estimates.

আমরা কীভাবে গণনা করি - পদ্ধতি, সূত্র ও উৎস

Average net per tax year

£112,641

Total net over 6 periods £675,847 | RSU net contribution £238,537

Core compensation

y
5y10y

Equity plan

Stock assumptions

12,000
%
-50%+100%
Advanced settings

Performance multiplier applies to bonus and refresher grants.

Total net over horizon

£675,847

RSU net contribution

£238,537

Projected CGT

£0

Projected pension pot

£49,550

Contributions: £48,844

Pay mix by period

Y1
Y2
Y3
Y4
Y5
Y6
BaseBonusRSU vest

Projection table

PeriodBaseBonusRSU vestIncome taxNICGTNet (all tax)Pension potEvents
2026/27
2026-09 to 2027-03
£67,083£0£24,688£22,799£3,779£0£61,839£5,389
Vests: Initial vest 60 @ £205.00 (Nov 2026) | Initial vest 60 @ £205.00 (Feb 2027)
Sells: Sold 60 shares @ £205.00 (Nov 2026, vested Nov 2026) | Sold 60 shares @ £205.00 (Feb 2027, vested Feb 2027)
2027/28
2027-04 to 2028-03
£117,012£17,250£56,781£69,540£5,714£0£109,939£14,810
Vests: Initial vest 60 @ £205.00 (May 2027) | Initial vest 60 @ £205.00 (Aug 2027) | Initial vest 60 @ £205.00 (Nov 2027) | Initial vest 60 @ £205.00 (Feb 2028) | Refresher vest 36 @ £205.00 (Feb 2028)
Sells: Sold 60 shares @ £205.00 (May 2027, vested May 2027) | Sold 60 shares @ £205.00 (Aug 2027, vested Aug 2027) | Sold 60 shares @ £205.00 (Nov 2027, vested Nov 2027) | Sold 60 shares @ £205.00 (Feb 2028, vested Feb 2028)
2028/29
2028-04 to 2029-03
£120,523£17,768£86,406£84,605£6,384£0£127,682£24,551
Vests: Initial vest 60 @ £205.00 (May 2028) | Refresher vest 36 @ £205.00 (May 2028) | Refresher vest 36 @ £205.00 (Aug 2028) | Initial vest 60 @ £205.00 (Aug 2028) | Refresher vest 36 @ £205.00 (Nov 2028) | Initial vest 60 @ £205.00 (Nov 2028) | +2 more
Sells: Sold 60 shares @ £205.00 (May 2028, vested May 2028) | Sold 36 shares @ £205.00 (May 2028, vested May 2028) | Sold 36 shares @ £205.00 (Aug 2028, vested Aug 2028) | Sold 60 shares @ £205.00 (Aug 2028, vested Aug 2028) | Sold 36 shares @ £205.00 (Nov 2028, vested Nov 2028) | Sold 60 shares @ £205.00 (Nov 2028, vested Nov 2028) | +2 more
2029/30
2029-04 to 2030-03
£124,139£18,301£116,031£99,722£7,056£0£145,486£34,623
Vests: Refresher vest 36 @ £205.00 (May 2029) | Initial vest 60 @ £205.00 (May 2029) | Refresher vest 36 @ £205.00 (Aug 2029) | Initial vest 60 @ £205.00 (Aug 2029) | Refresher vest 36 @ £205.00 (Nov 2029) | Initial vest 60 @ £205.00 (Nov 2029) | +2 more
Sells: Sold 36 shares @ £205.00 (May 2029, vested May 2029) | Sold 60 shares @ £205.00 (May 2029, vested May 2029) | Sold 36 shares @ £205.00 (Aug 2029, vested Aug 2029) | Sold 60 shares @ £205.00 (Aug 2029, vested Aug 2029) | Sold 36 shares @ £205.00 (Nov 2029, vested Nov 2029) | Sold 60 shares @ £205.00 (Nov 2029, vested Nov 2029) | +2 more
2030/31
2030-04 to 2031-03
£127,863£18,850£120,969£103,783£7,236£0£150,269£45,034
Vests: Refresher vest 36 @ £205.00 (May 2030) | Initial vest 60 @ £205.00 (May 2030) | Refresher vest 36 @ £205.00 (Aug 2030) | Initial vest 60 @ £205.00 (Aug 2030) | Refresher vest 36 @ £205.00 (Nov 2030) | Refresher vest 36 @ £205.00 (Feb 2031)
Sells: Sold 36 shares @ £205.00 (May 2030, vested May 2030) | Sold 60 shares @ £205.00 (May 2030, vested May 2030) | Sold 36 shares @ £205.00 (Aug 2030, vested Aug 2030) | Sold 60 shares @ £205.00 (Aug 2030, vested Aug 2030) | Sold 36 shares @ £205.00 (Nov 2030, vested Nov 2030) | Sold 36 shares @ £205.00 (Feb 2031, vested Feb 2031)
2031/32
2031-04 to 2031-08
£53,931£19,415£59,250£44,658£4,609£0£80,633£49,550
Vests: Refresher vest 36 @ £205.00 (May 2031) | Refresher vest 36 @ £205.00 (Aug 2031)
Sells: Sold 36 shares @ £205.00 (May 2031, vested May 2031) | Sold 36 shares @ £205.00 (Aug 2031, vested Aug 2031)
আমরা কীভাবে গণনা করি - পদ্ধতি, সূত্র ও উৎস