This document specifies exactly how each program modelled in policyengine-uk-rust should work,
with citations to the primary and secondary legislation that governs each calculation. It was
compiled on 28 March 2026 using the Lex MCP (legislation.gov.uk) and cross-checked against
the parameter files.
Legislation links follow the pattern https://www.legislation.gov.uk/{type}/{year}/{number},
e.g. https://www.legislation.gov.uk/ukpga/2007/3 for the Income Tax Act 2007.
- Income Tax Act 2007 (ITA 2007) —
ukpga/2007/3 - Income Tax (Earnings and Pensions) Act 2003 (ITEPA 2003) —
ukpga/2003/1
Source: ITA 2007 s.35 (ukpga/2007/3/section/35)
Every UK resident individual is entitled to a personal allowance (PA). For 2025/26 onwards this
is £12,570 per annum, frozen at that level through 2027/28 by Finance Act 2021 s.5
(ukpga/2021/26/section/5).
PA taper (ITA 2007 s.35(2)): where adjusted net income (ANI) exceeds £100,000, the PA is reduced by £1 for every £2 of excess. The PA reaches zero at ANI = £125,140.
Adjusted net income (ITA 2007 s.58): total income less reliefs (pension contributions, gift aid, etc.).
Source: ITA 2007 ss.6, 10 (ukpga/2007/3/section/6)
Tax is charged on taxable income (income above PA) in bands:
| Band | Rate | Taxable income (above PA) |
|---|---|---|
| Basic | 20% | £0 – £37,700 |
| Higher | 40% | £37,700 – £125,140 |
| Additional | 45% | Above £125,140 |
The basic rate limit (£37,700) and additional rate threshold (£125,140) are frozen. Finance Act 2023 reduced the additional rate threshold from £150,000 to £125,140 from 2023/24.
Source: Scotland Act 1998 s.80C (ukpga/1998/46/section/80C);
rates set by annual Scottish Rate Resolution of the Scottish Parliament.
Scottish taxpayers pay Scottish income tax on non-savings, non-dividend income instead of UK rates. For 2024/25 (confirmed; 2025/26 unverified as Scottish Parliament instrument not in Lex):
| Band | Rate | Threshold above PA |
|---|---|---|
| Starter | 19% | £0 |
| Basic | 20% | £2,306 |
| Intermediate | 21% | £13,991 |
| Higher | 42% | £31,092 |
| Advanced | 45% | £62,430 |
| Top | 48% | £125,140 |
Note: the Top rate threshold is aligned to the UK additional rate threshold. The model applies
Scottish rates only when the is_scottish_taxpayer flag is set.
Savings starter rate band (ITA 2007 s.12): up to £5,000 of savings income may be taxed at 0% where non-savings income does not use the band.
Dividend allowance (ITA 2007 s.13A, as amended by FA 2023): £500 of dividend income is tax-free (reduced from £1,000 in 2023/24, from £2,000 in 2022/23).
Dividend rates (ITA 2007 s.8): 8.75% (basic), 33.75% (higher), 39.35% (additional).
Source: ITA 2007 ss.55A–55C (ukpga/2007/3/section/55A)
A non-taxpaying spouse/civil partner may transfer up to 10% of their personal allowance to a basic-rate taxpaying partner, rounded to the nearest £10. This reduces the transferor's PA and increases the recipient's PA by the same amount, giving a tax saving of up to £252/year (10% of £12,570 × 20% basic rate).
Conditions (ITA 2007 s.55A): transferor's income must be below the basic rate threshold; recipient must be a basic-rate taxpayer. The election is made by the transferor (s.55C).
Calculation (src/variables/income_tax.rs):
- Transfer amount =
floor(PA × 0.10 / rounding_increment) × rounding_increment= £1,257 (rounded to £1,260 at £10 increments) - Transferor: PA reduced by £1,260; compute income tax on reduced PA
- Recipient: PA increased by £1,260; compute income tax on increased PA
- Marriage allowance benefit = (tax without transfer) − (combined tax with transfer)
- Social Security Contributions and Benefits Act 1992 (SSCBA 1992) —
ukpga/1992/4 - National Insurance Contributions Act 2024 (NIC Act 2024) —
ukpga/2024/5 - National Insurance Contributions Act 2025 (NIC Act 2025) —
ukpga/2025/11 - Annual regulations: SI 2025/288 (Social Security (Contributions) (Rates, Limits and Thresholds Amendments) Regulations 2025)
Source: SSCBA 1992 ss.5–8 (ukpga/1992/4/section/5)
NI is charged on earnings above the Primary Threshold (PT) up to the Upper Earnings Limit (UEL), then at the additional rate above the UEL.
| Threshold | 2025/26 |
|---|---|
| Primary Threshold (PT) | £12,570/year (aligned to PA) |
| Upper Earnings Limit (UEL) | £50,270/year |
| Band | Rate |
|---|---|
| PT to UEL | 8% (main rate, reduced from 12% → 10% by NIC (Reduction) Act 2023; to 8% by NIC Act 2024 s.1) |
| Above UEL | 2% (additional rate) |
The main rate reduction from 10% to 8% took effect 6 April 2024 (NIC Act 2024 s.1,
ukpga/2024/5/section/1).
Note on 2023/24: The main rate was 12% from 6 April 2023, reduced to 10% from 6 January 2024 by the National Insurance Contributions (Reduction in Rates) Act 2023 c.57 s.1. A blended annual rate of approximately 11.5% applies for modelling 2023/24 (9 months × 12% + 3 months × 10%).
Source: SSCBA 1992 s.9 (ukpga/1992/4/section/9);
NIC Act 2025 ss.1–2 (ukpga/2025/11/section/1)
Employers pay NI on employee earnings above the Secondary Threshold (ST):
| Parameter | Pre-April 2025 | From April 2025 |
|---|---|---|
| Secondary Threshold | £9,100/year | £5,000/year |
| Employer rate | 13.8% | 15% |
Changes from April 2025 were enacted by the National Insurance Contributions Act 2025 (Autumn Budget 2024 measure). The Employment Allowance was simultaneously increased to £10,500.
Source: SSCBA 1992 s.11 (ukpga/1992/4/section/11)
Class 2 NI was abolished from 6 April 2024 by the National Insurance Contributions Act 2024. For 2023/24 and earlier years, Class 2 was charged at a flat weekly rate (£3.45/week in 2023/24) on self-employed persons whose profits exceeded the Small Profits Threshold. From 2024/25 onward, the rate is zero.
Source: SSCBA 1992 s.15 (ukpga/1992/4/section/15);
NIC Act 2024 s.2 (ukpga/2024/5/section/2)
Class 4 is charged on self-employed profits:
| Band | Rate (2025/26) |
|---|---|
| Lower Profits Limit (LPL) to Upper Profits Limit (UPL) | 6% (reduced from 8% by NIC Act 2024 s.2) |
| Above UPL | 2% |
| LPL | £12,570/year |
| UPL | £50,270/year |
The reduction from 9% → 8% took effect 6 April 2023; from 8% → 6% from 6 April 2024.
- Welfare Reform Act 2012 (WRA 2012) —
ukpga/2012/5 - Universal Credit Regulations 2013 (SI 2013/376) —
uksi/2013/376 - SI 2025/295 (Social Security Benefits Up-rating Order 2025) —
uksi/2025/295
Source: SI 2013/376 reg.36 (uksi/2013/376/regulation/36)
Monthly amounts (per assessment period, 2025/26):
| Category | Monthly |
|---|---|
| Single under 25 | £316.98 |
| Single 25 or over | £400.14 |
| Couple both under 25 | £497.55 |
| Couple (one or both 25+) | £628.10 |
Source: SI 2013/376 reg.24 and reg.36; Welfare Reform and Work Act 2016 s.14 (2-child limit)
Monthly child element (2025/26):
- First child: £339.00/month
- Each subsequent child: £292.81/month
Two-child limit: no child element for a third or subsequent child born on or after 6 April 2017, unless an exception applies (multiple birth, non-consensual conception, adopted child — reg.26A). Children born before 6 April 2017 are grandfathered.
Disabled child additions (reg.24(2)):
- Lower rate (DLA/PIP lower): £158.76/month
- Higher rate (DLA/PIP higher/care): £495.87/month
Source: SI 2013/376 regs.27, 29 (uksi/2013/376/regulation/29)
- LCWRA element (Limited Capability for Work-Related Activity): £423.27/month — added where a claimant has been assessed as having LCWRA, or is terminally ill.
- Carer element: £201.68/month — added where a claimant provides at least 35 hours/week of care to a severely disabled person.
Only one LCWRA element per claim (reg.27). Carer and LCWRA elements cannot both be paid to the same claimant; whichever is higher applies.
Source: SI 2013/376 reg.22 (uksi/2013/376/regulation/22);
SI 2025/295 art.32
A work allowance (WA) is only available to claimants who are responsible for a child or who have LCWRA. Housing costs alone do not create entitlement to a WA.
| Work allowance type | 2025/26 monthly |
|---|---|
| Higher (no housing costs in UC) | £684 |
| Lower (housing costs included in UC) | £411 |
Taper: 55% of earned income above the work allowance is deducted from the UC award (reg.22(1)). Where no WA applies, 55% of all earned income reduces the award.
Formula:
uc_award = max(0, maximum_uc − 0.55 × max(0, earned_income − work_allowance))
Source: SI 2013/376 Sch.4 (uksi/2013/376/schedule/4)
The housing cost contribution of £93.02/month (2025/26, Sch.4 para.14(1)) is deducted from UC for non-dependants living with the claimant (owner-occupier housing element).
Note: the full housing costs element (rent) is not currently modelled in this package; only the distinction between higher/lower work allowance (which depends on whether housing costs are in the UC award) is captured.
See section 11.
- Social Security Contributions and Benefits Act 1992 s.141 (
ukpga/1992/4/section/141) - Child Benefit Act 2005 s.1 (
ukpga/2005/6/section/1) - Child Benefit (Rates) Regulations 2006 (SI 2006/965), as amended by SI 2025/292
(
uksi/2025/292)
Child benefit is paid weekly per child (2025/26):
| Child | Weekly rate |
|---|---|
| Eldest (or only) child | £26.05 |
| Each additional child | £17.25 |
Uprated by SI 2025/292 art.2 from 7 April 2025.
Entitlement is to every person responsible for a child under 16 (or under 20 in approved education/training). Only one person can claim per child.
Source: ITEPA 2003 ss.681B–681H (ukpga/2003/1/section/681B)
Where the higher earner in a household has ANI above the threshold, a tax charge claws back child benefit. From 2024/25 (Finance Act 2024):
| Parameter | Value |
|---|---|
| Threshold | £60,000 ANI |
| Taper end | £80,000 ANI |
Charge formula (s.681B(3)): charge = child_benefit_received × min(1, (ANI − 60,000) / 20,000)
At ANI ≥ £80,000, the charge equals 100% of child benefit received — effectively a full clawback.
The charge applies to whichever partner has the higher ANI (s.681B(1)). The model implements this as a reduction in net child benefit rather than a separate tax charge (functionally equivalent to the net calculation).
- Pensions Act 2014 (new State Pension, nSP) —
ukpga/2014/19 - Social Security Contributions and Benefits Act 1992 Sch.4 (old basic pension, Cat A) —
ukpga/1992/4/schedule/4 - SI 2025/295 art.6 (up-rating) —
uksi/2025/295
Source: Pensions Act 2014 ss.2–4 (ukpga/2014/19/section/2)
Applies to individuals reaching State Pension Age (SPA) on or after 6 April 2016.
Entitlement (s.2):
- Full rate: 35 or more qualifying years of NI contributions/credits
- Reduced rate: at least 10 qualifying years; rate = full_rate × (qualifying_years / 35)
- Below 10 qualifying years: no state pension
Full rate (2025/26): £230.25/week, set by SI 2025/295 art.6(1)
Transitional rate (s.4 and Sch.1): for those with pre-April 2016 NI records, the higher of:
- Old system pension calculated as at 6 April 2016, or
- New system pension (qualifying_years/35 × full rate) is used as a "foundation amount"; post-April 2016 years then add 1/35 of the full rate per year.
The model approximates this by applying the full rate to persons of SPA with sufficient NI records, without modelling the full transitional computation.
Source: SSCBA 1992 Sch.4 Part I; SI 2025/295 art.4
Applies to individuals who reached SPA before 6 April 2016.
Full basic pension (2025/26): £176.45/week, set by SI 2025/295 art.4(2).
Requires 30 qualifying years for the full rate. The model currently applies the full basic pension rate to all pre-2016-SPA pensioners without modelling partial entitlement.
Both state pensions are uprated annually by the triple lock: the highest of CPI inflation, average earnings growth, or 2.5%. This is a policy commitment, not a statutory formula, but is implemented via the annual up-rating order (SI 2025/295).
- State Pension Credit Act 2002 (SPCA 2002) —
ukpga/2002/16 - State Pension Credit Regulations 2002 (SI 2002/1792) —
uksi/2002/1792 - SI 2025/295 arts.29–30 (up-rating)
Pension Credit has two parts: Guarantee Credit and Savings Credit.
Source: SPCA 2002 s.2 (ukpga/2002/16/section/2);
SI 2002/1792 reg.6
Available to anyone who has reached Pension Credit qualifying age (currently SPA) whose income falls below the Standard Minimum Guarantee (SMG).
SMG (2025/26):
- Single person: £227.10/week
- Couple: £346.60/week
Amount: Guarantee Credit tops up income to the SMG:
guarantee_credit = max(0, standard_minimum_guarantee − applicable_income)
Applicable income includes state pension, private pensions, earnings, and deemed income from capital above £10,000 (£1/week per £500 or part thereof above £10,000).
Source: SPCA 2002 s.3 (ukpga/2002/16/section/3);
SI 2002/1792 reg.7
Eligibility: only available to individuals who reached SPA before 6 April 2016 (s.3(1)(a)). This cohort is shrinking and Savings Credit is being phased out; it is unavailable to those reaching SPA under the new state pension (post-April 2016).
Threshold (2025/26):
- Single: £198.27/week
- Couple: £314.34/week
Maximum savings credit: 60p per £1 of qualifying income between the threshold and the SMG.
max_savings_credit = 0.60 × (SMG − savings_credit_threshold)
The savings credit is then reduced by 40p per £1 of income above the SMG.
Implementation note: The current model does not apply the pre-April-2016 SPA eligibility
restriction at src/variables/benefits.rs:348–367. This should be fixed.
- Social Security Contributions and Benefits Act 1992 ss.130–137 (
ukpga/1992/4/section/130) - Housing Benefit Regulations 2006 (SI 2006/213) —
uksi/2006/213
Housing Benefit (HB) is a legacy benefit. No new claimants can join; existing claimants are
being migrated to UC via managed migration. The model applies HB only to claimants who have not
yet migrated (governed by uc_migration.housing_benefit rates).
Source: SI 2006/213 reg.70 (uksi/2006/213/regulation/70)
Maximum HB = 100% of eligible rent (subject to LHA caps for private renters). The model does not compute LHA caps; it uses reported rent directly.
Source: SI 2006/213 regs.20–23, Sch.3
The applicable amount is the benchmark income for means-testing:
applicable_amount = personal_allowance + premiums
Personal allowances (weekly, 2025/26) — uprated by SI 2025/295:
- Single under 25: £71.70
- Single 25+: £90.50
- Couple: £142.25
- Child/young person: £83.73 per child
- Family premium (if any children): £18.53
Source: SI 2006/213 reg.71 (uksi/2006/213/regulation/71)
Where income exceeds the applicable amount, HB is reduced at 65% of the excess:
hb = max(0, maximum_hb − 0.65 × max(0, income − applicable_amount))
- Tax Credits Act 2002 (TCA 2002) ss.10–12 —
ukpga/2002/21 - Working Tax Credit (Entitlement and Maximum Rate) Regulations 2002 (SI 2002/2005) —
uksi/2002/2005
WTC is a legacy benefit; no new claims since UC rollout. The model applies WTC only to claimants not yet migrated to UC.
Source: SI 2002/2005 regs.3–20
Eligibility requires minimum working hours. Maximum WTC is the sum of applicable elements:
| Element | Annual amount (2025/26) | Qualifying condition |
|---|---|---|
| Basic element | £2,435 | Any eligible claimant |
| Couple element | £2,500 | Couple claim |
| Lone parent element | £2,500 | Lone parent |
| 30-hour element | £1,015 | Working ≥ 30 hrs/week (single); couple ≥ 24 hrs combined with one ≥ 16 hrs |
Minimum hours (regs.4–8):
- Single claimant: 30 hours/week (or 16 if aged 60+, disabled, or lone parent)
- Couple with children: at least one member working 16 hrs/week
- Couple without children: each must work 16 hrs/week (combined 24 hrs+ from 2012)
Source: TCA 2002 s.13 (ukpga/2002/21/section/13)
WTC is reduced where income exceeds the income threshold:
reduction = 0.41 × max(0, income − threshold)
tax_credit = max(0, maximum_wtc − reduction)
Income threshold (2025/26): £7,455/year. Taper rate: 41%.
- Tax Credits Act 2002 ss.8–9 (
ukpga/2002/21/section/8) - Child Tax Credit Regulations 2002 (SI 2002/2007) reg.7 —
uksi/2002/2007
CTC is a legacy benefit paid alongside WTC (or standalone where income too high for WTC).
Source: SI 2002/2007 reg.7 (uksi/2002/2007/regulation/7)
| Element | Annual (2025/26) | Condition |
|---|---|---|
| Family element | £545 | At least one child born before 6 April 2017 |
| Individual element | £3,455/child | Per qualifying child |
| Disability element | £4,170/child | Child receives DLA/PIP |
| Severe disability element | £1,680/child | Additional — child in highest rate DLA care |
Two-child limit: from April 2017, the individual element is not payable for a third or subsequent child born on or after 6 April 2017 (TCA 2002 s.9(3A), inserted by Welfare Reform and Work Act 2016 s.13).
The family element is only payable where at least one child was born before 6 April 2017.
Source: TCA 2002 s.13; SI 2002/2008 (Child Tax Credit (Income Thresholds) Regulations)
Same 41% taper applies. Where a family is entitled to both WTC and CTC, WTC is tapered first; CTC taper is applied from a higher income threshold:
- With WTC: tapered from the WTC income threshold (£7,455)
- CTC only: tapered from a higher threshold (£19,995 in 2025/26)
- Social Security Contributions and Benefits Act 1992 s.124 (
ukpga/1992/4/section/124) - Income Support (General) Regulations 1987 (SI 1987/1967) —
uksi/1987/1967
Income Support (IS) is a legacy income-related benefit for people not required to seek work (lone parents with young children, carers, etc.). UC is replacing it. The model applies IS only to claimants who have not yet migrated to UC.
Source: SI 1987/1967 reg.17; Sch.2 Part I
IS is paid where income falls below the applicable amount:
is = max(0, applicable_amount − income)
The applicable amount consists of personal allowances and any premiums. The personal allowance rates are the same structure as Housing Benefit (weekly amounts by age/family type), uprated annually by the Social Security Benefits Up-rating Order.
No new entrants: Under current policy the IS caseload consists entirely of legacy claimants being migrated to UC. The model therefore does not compute IS entitlement for new claimants; it applies only to existing reported IS recipients scaled by the migration rate.
- Welfare Reform Act 2012 ss.96–97 (
ukpga/2012/5/section/96) - Benefit Cap (Housing Benefit and Universal Credit) Regulations 2016 (SI 2016/909) —
uksi/2016/909
Source: WRA 2012 s.96; SI 2016/909 reg.4. Cap amounts are frozen since November 2016.
| Category | London | Outside London |
|---|---|---|
| Single (no children) | £15,410/year | £13,400/year |
| Couple/lone parent | £23,000/year | £20,000/year |
Earnings exemption (SI 2016/909 reg.6): where the claimant (or partner) has net earned income above the threshold, the cap does not apply. The threshold from April 2025 is £10,152/year (£846/month), uprated from £7,400.
Note: The 2023/24 and 2024/25 parameter files use £7,400 for this threshold; the 2025/26 file correctly uses £10,152.
Other exemptions: claimants receiving:
- Working Tax Credit
- Disability Living Allowance / Personal Independence Payment
- Attendance Allowance
- Carer's Allowance or Carer Support Payment
- Employment and Support Allowance (support component / LCWRA)
- Industrial Injuries Benefit
- War Widow's Pension / Armed Forces Compensation
are exempt from the cap (SI 2016/909 reg.9). The model approximates this via the LCWRA flag.
The benefit cap applies to the combined weekly value of:
- UC (housing cost element only for UC claimants)
- Housing Benefit
- Child Benefit
- Child Tax Credit
- Working Tax Credit (if any)
- Other specified benefits
Where the sum exceeds the cap, UC (or HB for legacy claimants) is reduced by the excess.
- Social Security (Scotland) Act 2018 —
asp/2018/9 - Scottish Child Payment Regulations 2020 (SSI 2020/351) —
ssi/2020/351 - SSI 2025/100 reg.8 (up-rating, effective April 2025)
Source: SSI 2020/351 reg.18 (ssi/2020/351/regulation/18)
An individual is eligible for Scottish Child Payment if:
- They are ordinarily resident in Scotland
- They are responsible for a child under 16
- They are in receipt of a qualifying benefit (UC, Income Support, HB, JSA, ESA, CTC, WTC, Pension Credit, or Scottish equivalents)
Source: SSI 2020/351 reg.20, as amended by SSI 2025/100 reg.8
Weekly rate per eligible child:
- From November 2022: £25/week (extended to all under-16s)
- From April 2025: £27.15/week (uprated by SSI 2025/100 reg.8)
Note: The current parameters/2025_26.yaml shows weekly_amount: 26.70, which reflects the
pre-April-2025 rate. The correct 2025/26 value is £27.15/week per SSI 2025/100 reg.8.
- Welfare Reform Act 2012 s.33 (power to migrate legacy claimants) —
ukpga/2012/5/section/33 - Universal Credit (Managed Migration Pilot and Miscellaneous Amendments) Regulations 2019 (SI 2019/1152)
Managed migration replaces legacy benefit entitlement with UC. The model treats it
probabilistically: each legacy benefit has a uc_migration rate (fraction of the caseload
migrated by the modelled year). Legacy benefit receipt is scaled by (1 − migration_rate);
UC receipt is scaled by the reciprocal.
Migration rates (2025/26):
| Legacy benefit | Migration rate |
|---|---|
| Housing Benefit (working-age) | 70% |
| Tax Credits (CTC/WTC) | 95% |
| Income Support | 65% |
Pensioner HB claimants are never migrated (pensioners are ineligible for UC); they remain on HB
indefinitely. This is handled by a separate pensioner_hb flag.
Legislation provides transitional protection (TP): where a UC award is lower than the legacy benefit it replaces, a TP element makes up the difference. The model does not currently model TP explicitly, which may understate UC amounts for recently migrated households.
All benefit rates are increased annually by statutory orders. Key uprating mechanisms:
| Benefit | Uprating mechanism | Typical measure |
|---|---|---|
| UC elements | SI 2025/295 (Social Security Benefits Up-rating Order) | CPI |
| Child benefit | SI 2025/292 (Child Benefit Rates Order) | CPI |
| State pension | SI 2025/295 art.6 | Triple lock (max of CPI, earnings, 2.5%) |
| Pension credit | SI 2025/295 art.29 | Earnings (guarantee); CPI (savings threshold) |
| NI thresholds | Annual NI Contributions Regulations | Statutory decision |
| Income tax PA/bands | Annual Finance Act | Frozen 2021–2028 |
| Benefit cap | Not uprated since 2016 | — |
| Tax credits | Not uprated since ~2016 (legacy only) | — |
Future-year parameters (2026/27 onward) are projected using OBR EFO March 2026 growth factors (CPI, earnings, GDP deflator) applied to the 2025/26 rates.
| SI | Title | Relevance |
|---|---|---|
| SI 2025/295 | Social Security Benefits Up-rating Order 2025 | UC, state pension, pension credit, HB applicable amounts |
| SI 2025/292 | Child Benefit (Rates) (Amendment) Regulations 2025 | Child benefit rates |
| SI 2025/288 | Social Security (Contributions) (Rates, Limits and Thresholds Amendments) 2025 | NI thresholds/rates |
| SSI 2025/100 | Social Security (Up-rating) (Scotland) Order 2025 | Scottish child payment (£27.15/week) |
| ukpga/2025/11 | National Insurance Contributions Act 2025 | Employer NI rate 15%, ST £5,000 |
| ukpga/2024/5 | National Insurance Contributions Act 2024 | Employee NI 8%, Class 4 6%, Class 2 abolished |
| ukpga/2021/26 | Finance Act 2021 | Personal allowance frozen at £12,570 to 2027/28 |
| ukpga/2016/7 | Welfare Reform and Work Act 2016 | Two-child limit (UC and CTC) |
| ukpga/2014/19 | Pensions Act 2014 | New state pension |
| ukpga/2012/5 | Welfare Reform Act 2012 | Universal Credit, benefit cap |
| ukpga/2007/3 | Income Tax Act 2007 | PA, rates, marriage allowance |
| ukpga/2003/1 | Income Tax (Earnings and Pensions) Act 2003 | PAYE, HICBC |
| ukpga/2002/21 | Tax Credits Act 2002 | WTC and CTC |
| ukpga/2002/16 | State Pension Credit Act 2002 | Pension credit |
| ukpga/1992/4 | Social Security Contributions and Benefits Act 1992 | NI, child benefit, old state pension, IS, HB |
| uksi/2013/376 | Universal Credit Regulations 2013 | UC amounts, taper, work allowance |
| uksi/2006/213 | Housing Benefit Regulations 2006 | HB calculation |
| uksi/2002/2005 | Working Tax Credit (Entitlement and Maximum Rate) Regulations 2002 | WTC elements |
| uksi/2002/2007 | Child Tax Credit Regulations 2002 | CTC elements |
| uksi/1987/1967 | Income Support (General) Regulations 1987 | IS applicable amount |
| ssi/2020/351 | Scottish Child Payment Regulations 2020 | Scottish child payment eligibility and amount |
This appendix records the actual parameter values used in each fiscal year, their statutory source, and — for projected years — the methodology used to derive them.
Confirmed years (2023/24 – 2025/26): all values cross-checked against the primary uprating SIs: SI 2023/233 and SI 2023/234 (2023/24); SI 2024/242 (2024/25); SI 2025/295 and SI 2025/292 (2025/26).
Projected years (2026/27 – 2029/30): generally derived from the OBR Economic and Fiscal
Outlook March 2026 growth factor forecasts. Benefits uprated by September CPI; state pension by
the triple lock (max of CPI, earnings, 2.5%); income tax thresholds frozen until 2027/28 then
CPI-uprated. Scottish Child Payment follows the Scottish Fiscal Commission January 2026 forecast
path already used in policyengine-uk.
Known modelling approximations:
- 2023/24 NI
main_rate0.115 is represented as a fiscal-year blended annual rate to reflect the January 2024 mid-year cut from 12% to 10%
| Parameter | 2023/24 | 2024/25 | 2025/26 | 2026/27 | 2027/28 | 2028/29 | 2029/30 |
|---|---|---|---|---|---|---|---|
personal_allowance |
12,570 | 12,570 | 12,570 | 12,570 | 12,570 | 12,815 | 13,076 |
pa_taper_threshold |
100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 |
pa_taper_rate |
0.50 | 0.50 | 0.50 | 0.50 | 0.50 | 0.50 | 0.50 |
| UK basic rate limit | 37,700 | 37,700 | 37,700 | 37,700 | 37,700 | 38,435 | 39,218 |
| UK higher rate (%) | 40 | 40 | 40 | 40 | 40 | 40 | 40 |
| UK additional rate threshold | 125,140 | 125,140 | 125,140 | 125,140 | 125,140 | 127,580 | 130,090 |
dividend_allowance |
1,000 | 500 | 500 | 500 | 500 | 500 | 500 |
Sources: ITA 2007 s.35 (PA); Finance Act 2021 s.5 (freeze to 2027/28); Finance Act 2023 (additional rate threshold £125,140); Finance Act 2022 (dividend allowance £500 from 2023/24 halved to £500 for 2023/24, further maintained).
| Band | 2023/24 | 2024/25 | 2025/26 |
|---|---|---|---|
| Starter (19%) | £0 | £0 | £0 |
| Basic (20%) | £2,162 | £2,306 | £2,306 |
| Intermediate (21%) | £13,118 | £13,991 | £13,991 |
| Higher (42%) | £31,092 | £31,092 | £31,092 |
| Advanced (45%) | — | £62,430 | £62,430 |
| Top (47%/48%) | £125,140 (47%) | £125,140 (48%) | £125,140 (48%) |
Notes: The Advanced rate band (45%) was introduced for 2024/25 by the Scottish Rate Resolution 2024. In 2023/24 there were only five bands (no Advanced rate; Top rate was 47%). 2026/27 onwards assumed unchanged from 2025/26 (no Scottish Parliament instrument available to confirm).
| Parameter | 2023/24 | 2024/25 | 2025/26 | 2026/27+ |
|---|---|---|---|---|
| Employee PT (annual) | 12,570 | 12,570 | 12,570 | 12,570† |
| Employee UEL (annual) | 50,270 | 50,270 | 50,270 | 50,270† |
| Employee main rate | 0.115‡ | 0.08 | 0.08 | 0.08 |
| Employee additional rate | 0.02 | 0.02 | 0.02 | 0.02 |
| Employer ST (annual) | 9,100 | 9,100 | 5,000 | 5,000 |
| Employer rate | 0.138 | 0.138 | 0.15 | 0.15 |
| Class 2 flat rate (weekly) | 3.45 | 0.00 | 0.00 | 0.00 |
| Class 2 SPT | 6,725 | 0.00 | 0.00 | 0.00 |
| Class 4 LPL | 12,570 | 12,570 | 12,570 | 12,570† |
| Class 4 UPL | 50,270 | 50,270 | 50,270 | 50,270† |
| Class 4 main rate | 0.09 | 0.06 | 0.06 | 0.06 |
| Class 4 additional rate | 0.02 | 0.02 | 0.02 | 0.02 |
† PT/UEL/LPL/UPL resume CPI uprating from 2028/29. ‡ Blended rate: 12% April–January 2024, 10% January–April 2024.
Sources: SSCBA 1992 ss.5–15; NIC (Reduction in Rates) Act 2023 (10% from Jan 2024); NIC Act 2024 (8% employee, 6% Class 4, Class 2 abolished from April 2024); NIC Act 2025 (employer rate 15%, ST £5,000 from April 2025).
| Parameter | 2023/24 | 2024/25 | 2025/26 | 2026/27 | 2027/28 | 2028/29 | 2029/30 |
|---|---|---|---|---|---|---|---|
| Single under 25 | 292.11 | 311.68 | 316.98 | 327.76 | 334.32 | 341.01 | 347.83 |
| Single 25+ | 368.74 | 393.45 | 400.14 | 413.75 | 422.03 | 430.47 | 439.08 |
| Couple under 25 | 458.51 | 489.23 | 497.55 | 514.46 | 524.82 | 535.32 | 546.02 |
| Couple 25+ | 578.82 | 617.60 | 628.10 | 649.46 | 662.55 | 675.81 | 689.33 |
| Child element – first | 315.00 | 333.33 | 339.00 | 350.53 | 357.60 | 364.75 | 372.05 |
| Child element – subsequent | 269.58 | 287.92 | 292.81 | 302.77 | 308.87 | 315.05 | 321.35 |
| Disabled child – lower | 146.31 | 156.11 | 158.76 | 164.16 | 167.47 | 170.82 | 174.24 |
| Disabled child – higher | 456.89 | 487.58 | 495.87 | 512.73 | 523.06 | 533.52 | 544.19 |
| LCWRA element | 390.06 | 416.19 | 423.27 | 437.66 | 446.48 | 455.41 | 464.52 |
| Carer element | 185.86 | 198.31 | 201.68 | 208.54 | 212.74 | 217.00 | 221.34 |
| Taper rate | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 |
| Work allowance – higher | 631 | 673 | 684 | 707 | 721 | 735 | 750 |
| Work allowance – lower | 379 | 404 | 411 | 425 | 434 | 443 | 452 |
Sources (confirmed years): SI 2013/376 reg.36; SI 2023/233 Sch. (2023/24); SI 2024/242 art.32 and Sch.13 (2024/25); SI 2025/295 art.32 and Sch.13 (2025/26).
| Parameter | 2023/24 | 2024/25 | 2025/26 | 2026/27 | 2027/28 | 2028/29 | 2029/30 |
|---|---|---|---|---|---|---|---|
| Eldest child | 24.00 | 25.60 | 26.05 | 26.94 | 27.48 | 28.02 | 28.58 |
| Additional children | 15.90 | 16.95 | 17.25 | 17.84 | 18.20 | 18.56 | 18.94 |
| HICBC threshold | 50,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 |
| HICBC taper end | 60,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 80,000 |
Sources: SI 2006/965 reg.2; SI 2023/237 (2023/24); SI 2024/247 (2024/25); SI 2025/292 (2025/26). HICBC threshold raised from £50k to £60k (taper end £80k) by Finance Act 2024, effective 2024/25.
| Parameter | 2023/24 | 2024/25 | 2025/26 | 2026/27 | 2027/28 | 2028/29 | 2029/30 |
|---|---|---|---|---|---|---|---|
| New state pension | 203.85 | 221.20 | 230.25 | 240.81 | 248.44 | 254.65 | 261.02 |
| Old basic pension | 156.20 | 169.50 | 176.45 | 184.55 | 190.40 | 195.16 | 200.04 |
| Triple lock measure used | Earnings (+8.5%) | Earnings (+8.5%) | Earnings (+4.1%) | Earnings (+4.6%) | Earnings (+3.2%) | 2.5% floor | 2.5% floor |
Sources: Pensions Act 2014 s.3; SSCBA 1992 Sch.4; SI 2023/234 (2023/24); SI 2024/242 (2024/25); SI 2025/295 art.6 (2025/26).
| Parameter | 2023/24 | 2024/25 | 2025/26 | 2026/27 | 2027/28 | 2028/29 | 2029/30 |
|---|---|---|---|---|---|---|---|
| Standard minimum – single | 201.05 | 218.15 | 227.10 | 237.52 | 242.30 | 247.15 | 252.18 |
| Standard minimum – couple | 306.85 | 332.95 | 346.60 | 362.52 | 369.83 | 377.23 | 384.92 |
| Savings credit threshold – single | 174.49 | 189.80 | 198.27 | 207.37 | 211.54 | 215.77 | 220.16 |
| Savings credit threshold – couple | 277.12 | 301.22 | 314.34 | 328.78 | 335.41 | 342.12 | 349.08 |
Sources: SPCA 2002 s.2; SI 2002/1792 reg.6; SI 2023/234 (2023/24); SI 2024/242 (2024/25); SI 2025/295 art.29 (2025/26).
Benefit cap amounts have been frozen since November 2016 under SI 2016/909. The earnings exemption threshold was raised from £7,400 to £10,152/year from April 2025.
| Parameter | 2023/24 | 2024/25 | 2025/26 | 2026/27+ |
|---|---|---|---|---|
| Single – London | 15,410 | 15,410 | 15,410 | 15,410 |
| Single – outside London | 13,400 | 13,400 | 13,400 | 13,400 |
| Couple/family – London | 23,000 | 23,000 | 23,000 | 23,000 |
| Couple/family – outside London | 20,000 | 20,000 | 20,000 | 20,000 |
| Earnings exemption threshold | 7,400 | 7,400 | 10,152 | 10,152 |
Source: SI 2016/909 reg.4 (cap amounts); reg.6 (earnings exemption). The £10,152 threshold was set by SI 2025/295 for 2025/26.
These are the personal allowance components used in the HB means-test. Frozen at 2025/26 values in projections (HB is being phased out; rates not formally projected forward).
| Parameter | 2023/24 | 2024/25 | 2025/26 |
|---|---|---|---|
| Single under 25 | 67.25 | 71.70 | 71.70 |
| Single 25+ | 84.80 | 90.50 | 90.50 |
| Couple | 133.30 | 142.25 | 142.25 |
| Child allowance | 77.78 | 83.73 | 83.73 |
| Family premium | 17.85 | 18.53 | 18.53 |
Source: SI 2006/213 Sch.3; uprated by SI 2023/233, SI 2024/242, SI 2025/295. Note: 2025/26 Scottish HB applicable amounts are higher (SSI 2025/24 reg.16 uprates to £72.90 / £92.05 / £144.65 for single under 25 / 25+ / couple respectively).
Tax credits have not been uprated since 2016/17 (frozen at the rates below). The 2023/24, 2024/25 and future years values in the model all use the same frozen amounts.
| Parameter | All years (frozen) |
|---|---|
| WTC basic element | 2,435 |
| WTC couple element | 2,500 |
| WTC lone parent element | 2,500 |
| WTC 30-hour element | 1,015 |
| CTC child element (individual) | 3,455 |
| CTC family element | 545 |
| CTC disabled child element | 4,170 |
| CTC severely disabled child element | 1,680 |
| Income threshold | 7,455 |
| Taper rate | 0.41 |
Note: In 2023/24, SI 2023/233 uprated WTC elements slightly. The 2023/24 YAML correctly shows the uprated values (e.g. WTC basic £2,280, CTC child £3,235) — these differ from 2024/25 onward because the 2024/25 freeze reset them. Check: the 2023/24 values were the last DWP uprating before the policy freeze was extended. From 2024/25 the amounts in the model are unchanged.
Actual 2023/24 values (from SI 2023/233):
| Parameter | 2023/24 |
|---|---|
| WTC basic element | 2,280 |
| WTC couple element | 2,340 |
| WTC lone parent element | 2,340 |
| WTC 30-hour element | 950 |
| CTC child element | 3,235 |
| CTC family element | 545 |
| CTC disabled child element | 3,905 |
| CTC severely disabled child element | 1,575 |
| Income threshold | 7,455 |
| Year | Amount | Source |
|---|---|---|
| 2023/24 | £25.00 | SSI 2022/336 reg.4(6)(a) (raised from £20 to £25, extended to under-16s) |
| 2024/25 | £26.70 | SSI 2023/354 reg.5 |
| 2025/26 | £27.15 | SSI 2025/100 reg.8 (current code shows £26.70 — bug) |
| 2026/27+ | £27.15 | Assumed unchanged (no SSI available yet); model uses £26.70 — needs update |
These fractions represent the estimated share of legacy claimants who have been migrated to UC by the end of each fiscal year. They are extrapolated from DWP published statistics and are not set by legislation.
| Legacy benefit | 2023/24 | 2024/25 | 2025/26 | 2026/27 | 2027/28 | 2028/29+ |
|---|---|---|---|---|---|---|
| Housing Benefit (working-age) | 0.30 | 0.55 | 0.70 | 0.85 | 0.95 | 0.95 |
| Tax Credits (CTC/WTC) | 0.70 | 0.90 | 0.95 | 0.98 | 0.99 | 0.99 |
| Income Support | 0.30 | 0.50 | 0.65 | 0.80 | 0.90 | 0.90 |
Pensioner HB remains at 0 in all years (pensioners ineligible for UC).
Used for benefit uprating projections in 2026/27 onwards.
| Year | CPI | GDP deflator | Earnings growth |
|---|---|---|---|
| 2023/24 | 5.670% | 5.298% | 5.661% |
| 2024/25 | 2.355% | 4.040% | 5.569% |
| 2025/26 | 3.438% | 3.239% | 4.585% |
| 2026/27 | 2.015% | 2.006% | 3.172% |
| 2027/28 | 1.950% | 1.942% | 2.192% |
| 2028/29 | 2.036% | 1.865% | 2.121% |
| 2029/30 | 2.000% | 1.864% | 2.253% |
Source: OBR Economic and Fiscal Outlook, March 2026, Table 1.7 (Inflation) and Table 1.6 (Labour Market).