Umbrella Company Calculator UK 2025/26
Calculate your real take-home pay including employer NI, apprenticeship levy, and umbrella margin fees
Last updated: February 2026
Umbrella Take-Home Calculator
Enter your day rate and contract details to see your full breakdown
Umbrella vs Limited Company: Inside vs Outside IR35
| Factor | Umbrella (Inside IR35) | Ltd Company (Inside IR35) | Ltd Company (Outside IR35) |
|---|---|---|---|
| Typical take-home % | 60-65% | 58-63% | 72-80% |
| Employment rights | Full (AWR after 12 wks) | Director only | Director only |
| Admin burden | Very low | Medium | Medium |
| Accountant fees | None | £1,000-£2,500/yr | £1,000-£2,500/yr |
| IR35 risk | None (always compliant) | Low (inside applied) | Higher (status risk) |
| Expenses claimable | Very limited | Limited (inside IR35) | More flexible |
| Setup time | 1-2 days | 1-2 weeks | 1-2 weeks |
How an Umbrella Company Processes Your Day Rate
Many contractors are surprised to find their umbrella take-home is significantly lower than the day rate they negotiated. This is not because the umbrella company is doing anything wrong - it is simply the nature of how employment costs work in the UK. Understanding the deduction waterfall is essential for accurately comparing job offers and negotiating rates that meet your income goals.
Step 1: Contract Value (Your Gross Assignment Rate)
Your agency pays the umbrella company your agreed day rate multiplied by the days worked. On £400/day for 48 weeks at 5 days per week, this is £96,000 per year. This is the contract value - not your salary.
Step 2: Employer National Insurance (15%)
Employer NI is 15% on earnings above the Secondary Threshold (£5,000/year). On £96,000 contract value, employer NI is approximately £13,650. This reduces the pot to £82,350. This is why umbrella companies say their rates are 'assignment rates' - employer NI comes out of the contract value, not on top of it.
Step 3: Apprenticeship Levy (0.5%)
The Apprenticeship Levy is 0.5% of the employer's total pay bill. Applied to the contract value of £96,000, this is £480. The pot reduces further to £81,870. The levy funds apprenticeship training across the UK - even though you as an umbrella worker will not personally benefit from this fund.
Step 4: Umbrella Margin Fee
The umbrella company charges a management fee for its payroll services, IR35 compliance, insurance, and employment liability. At £22/week for 48 weeks, this is £1,056/year. The remaining £80,814 becomes your gross salary.
Steps 5-7: PAYE Tax, Employee NI, and Pension
Your gross salary of £80,814 is then subject to standard PAYE income tax and employee NI just like any employee. On £80,814 with tax code 1257L: income tax is approximately £26,066 (20% basic + 40% higher rate), employee NI is approximately £3,961. Without pension, net take-home is roughly £50,787 per year - approximately 52.9% of the original £96,000 contract value.
The Effective Rate Problem
The 'effective rate' is your actual net income divided by the number of days worked, expressed as a daily figure. If you take home £50,787 per year over 240 working days, your effective daily rate is £211.61 - compared to a stated £400/day rate. This is why understanding the full deduction chain before accepting a contract rate is so important. When negotiating with agencies, it helps to know whether the stated rate is the assignment rate (from which employment costs will be deducted) or the gross salary rate (after those costs).
IR35 Off-Payroll Working Rules: April 2021 Reform
The Off-Payroll Working rules (commonly called IR35 reform) were extended to the private sector on 6 April 2021, having already applied to public sector bodies from April 2017. Before this date, individual contractors working through their own limited companies were responsible for assessing their own IR35 status. The 2021 reform shifted this responsibility to the end client (engager) for medium and large businesses, defined as those meeting at least two of: turnover over £10.2 million, balance sheet over £5.1 million, or more than 50 employees.
Small businesses (those not meeting two of the three criteria) still require the worker to self-assess their own IR35 status. Where a medium or large client determines a role is inside IR35, the fee-payer (usually the agency) must deduct income tax and NI through PAYE before paying the worker's personal service company. Working via an umbrella company automatically satisfies IR35 compliance because you are already an employee paying full PAYE - there is no personal service company in the chain to catch under IR35.
HMRC's CEST Tool and Its Limitations
HMRC's Check Employment Status for Tax (CEST) tool is available online and is designed to help workers and engagers determine IR35 status. However, CEST has faced significant criticism from the contractor community and professional bodies. It does not consider the mutuality of obligation test - a key legal concept in employment status determination established by the House of Lords in Carmichael v National Power plc [1999]. Professional bodies including IPSE (the Association of Independent Professionals and the Self-Employed) have noted that CEST returns an 'undetermined' result in a significant proportion of cases, leaving contractors in legal limbo.
If your status is genuinely ambiguous, seeking professional advice from an IR35 specialist (not just a general accountant) is advisable. IR35 insurance policies are available from specialist providers including Qdos and IPSE, typically costing £300-£500/year, and provide legal defence cover and tax liability cover if HMRC later disputes a status determination.
Pros and Cons of Using an Umbrella Company
Advantages
- Full employment rights including SSP, SMP, SPP
- AWR rights after 12 weeks
- No administrative burden - no Companies House filings
- Completely IR35 compliant
- Auto-enrolment pension access
- Ideal for short-term or single contracts
- Easy to switch between clients
Disadvantages
- Lower take-home than outside-IR35 Ltd company
- Employer NI and levy reduce contract value
- Limited expenses claimable
- Margin fees eat into take-home
- No control over company's tax affairs
- Risk of non-compliant schemes
- Perceived as less professional by some clients
General Comparison: Umbrella Company Features
Note: This is a general comparison only - we do not endorse or recommend any specific umbrella company. Always conduct your own due diligence and check FCSA or Professional Passport accreditation.
| Feature | Basic Umbrella | Premium Umbrella |
|---|---|---|
| Typical margin | £20-£22/week | £23-£30/week |
| Same-day payments | Rarely | Often available |
| Pension options | Auto-enrolment only | Salary sacrifice available |
| Insurance included | PLI, ELI | PLI, ELI, PI |
| FCSA/PP accredited | Varies | Usually yes |
| Holiday pay handling | Rolled-up or accrued | Accrual preferred |
PLI = Public Liability Insurance. ELI = Employer Liability Insurance. PI = Professional Indemnity Insurance.