Student Loan Payment Calculator

Total Years studied :
Starting Graduate salary :
Salary increase per year :
AgeGross Salary Employers NINITaxNet pay Loan repaid
(pre 1998)
Loan repaid
(1998-2005)
Loan repaid
(2006-2010)
Loan repaid
(2011+)
2225000241021203705191740 900900360
2325750250322033855196910 18671867787
2426522260022884009202241200 290429041284
2527318269923754168207732400 401340131853
2628137280224654332213393600 519551952495
2728981290725584501219214800 645364533213
2829851301626544675225216000 779077904010
2930746312827524854231396000 920792074887
3031669324328545038237756000 10707107075847
3132619336229585228244316000 12293122936893
3233597348430665424251066000 13967139678027
3334605361031775626258026000 15525157329252
3435644374032915833265186000 155251759010570
3536713387434096047272566000 155251954411984
3637814401135306267280166000 155252100013497
3738949415336556494287996000 155252100015112
3840117429937836728296056000 155252100016833
3941321445039166969304356000 155252100018662
4042560460540527217312916000 155252100020602
4143837476441927472321726000 155252100022658
4245152492942117991329506000 155252100024832
4346507509842248532337496000 155252100027127
4447902527242389091345726000 155252100029548
4549339545242529665354206000 155252100032099
46508195637426710257362946000 155252100034783
47523445828428310867371936000 155252100037604
48539146024429811495381206000 155252100040566
49555326226431412142390746000 155252100043674
50571986434433112809400576000 155252100046932

Method

Pre 1998, I've assumed the student borrows £2,000 (approximately half the living costs of the student) with the other half having been provided by a grant. They then pay this back in exactly five years once their salary exceeds £26,000. This is an inflation adjusted version of the scheme that was in place at the time. The scheme did change thresholds yearly with inflation so this is a fairly true reflection.

1998 - 2005, I've assumed that the student borrows £4,000 for living costs and £1,000 for fees and pays back at 9% of their salary above £15,000. Inflation adjusting doesn't work properly in this case because the threshold doesn't change with inflation, the living costs do and the fees obey different rules entirely. This figure is definitely wrong, but the amount wrong depends on exactly which year the student studied.

2005 - 2010, This is the same as the case for 1998 - 2005 but with fees of £3,000. The same criticism applies.

2011 onwards, I've assumed the student borrows £4,000 for living costs and £6,000 for fees. They repay at 9% of their salary over £21,000, but when their salary is in excess of £21,000 the loan incurs an interest rate of 3%.

These calculations account for inflation because a simple model of inflation should treat salary and loan as rising at the same rate.

I've calculated Tax and NI using figures from the inland revenues site,

#Approximate tax & NI
#allowance 6475
# 20% of the next 37400
# 40% of the next 56125
# 60% of the next 12950
# 40% of the next 37050
# 50% thereafter

# NI
# LEL 5720
# 11% to 38168
# 1% over

# Employers NI
# LEL 5720
# 12.5% over this
These figures disagree slightly with Listen To Taxman who's almost certainly got the calculation right, but I'm not quite sure why.

Requests for source code, comments, whinges, flames etc. pete@ex-parrot.com.

Home Mythic Beasts, shell accounts, cvs
hosting, co-location, virtual servers