Dành cho ai
Người lao động và hộ gia đình tối ưu thu nhập thực nhận.
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.
Cách chúng tôi tính toán - phương pháp, công thức & nguồnAverage 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
£91,771
Y2
£191,044
Y3
£224,697
Y4
£258,470
Y5
£267,681
Y6
£132,596
BaseBonusRSU vest
Projection table
| Period | Base | Bonus | RSU vest | Income tax | NI | CGT | Net (all tax) | Pension pot | Events |
|---|---|---|---|---|---|---|---|---|---|
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) |