Retirement Income - Selectapension€¦ · Retirement Income Strategy The below retirement income...

19
Retirement Income Strategies with Income Modeller Client Name: Rachel Jones Client Ref: RP000912 _ Adviser Name: Claire Grubb Report Print Date: 25/10/2019

Transcript of Retirement Income - Selectapension€¦ · Retirement Income Strategy The below retirement income...

Page 1: Retirement Income - Selectapension€¦ · Retirement Income Strategy The below retirement income strategy has been created to demonstrate the target income required from your total

Retirement IncomeStrategieswith Income Modeller

Client Name: Rachel JonesClient Ref: RP000912 _Adviser Name: Claire GrubbReport Print Date: 25/10/2019

Page 2: Retirement Income - Selectapension€¦ · Retirement Income Strategy The below retirement income strategy has been created to demonstrate the target income required from your total

This report has been based on the following information. Please make it known if any part of thisinformation is incorrect as it may affect the results of the analysis.

Personal Information Ref RP000912Title MrsForename RachelMiddle InitialsSurname JonesGender FemaleDate of Birth 27/10/1966Employment Status EmployedMarital Status MarriedPartner's Date of Birth 12/09/1950Partner's Forename RupertPartner's Surname JonesPartner's Gender MaleHealth Status NormalDependants NoDependant NotesAttitude to Risk MediumLifetime Allowance Protection Fixed Protection 2012Country of Residence England, Northern Ireland, Wales or Other

Page 2

Client Name: Rachel Jones Adviser Name: Claire Grubb Case Reference: 1687195

Page 3: Retirement Income - Selectapension€¦ · Retirement Income Strategy The below retirement income strategy has been created to demonstrate the target income required from your total

Introduction

The purpose of this analysis is to provide projections on how your pension pots, investments and savingplans can be used to help fund your income requirements in retirement. This analysis does not, on its own,show whether or not moving your funds is advisable, as that also depends on many other factors, such asyour “attitude to risk”, and your personal circumstances and objectives. It does, however, demonstrate 4main areas to help you understand your potential income options in retirement:

• How much tax you may be liable to pay if you took the pension fund as one cash lump sum• How long a desired income model will last• The sustainable amount of income you can take from your plans until the desired target age• Shortfall analysis, if applicable, to maintain a target income up until the desired target age

Your Options in Retirement

Uncrystallised Funds Pension Lump Sums (UFPLS)Single or multiple withdrawals can be made. Each withdrawal will consist of 25% tax free and the remaindertaxable at your marginal rate. Upon taking UFPLS, your pension contribution allowance will reduce to amaximum of £4,000 each year.

Flexi Access DrawdownTaking a flexible income, typically known as an ‘Income Drawdown Arrangement’, allows you to choose theamount you wish to take from your pension pot each year, the pot decreases with every withdrawal but themoney left invested could grow. Take your tax-free cash (usually 25%) and leave the remaining pot investedand withdraw as and when you need to. All future withdrawals will be subject to income tax whereapplicable.

AnnuityThere are different types of annuities to choose from depending on your needs, including the ability to addpartner benefits, this is called a Joint Life Annuity. A Joint Life Annuity will pay an income to your partnerafter you die. People who have a shorter life expectancy than others could be eligible for an EnhancedAnnuity, this means they would be offered a potentially higher income than someone who is expected to livelonger.

The main advantage of an Annuity is the amount of income received is guaranteed, however, an Annuitymay not be suitable for you if you want to leave something to your family or you have a very short lifeexpectancy.

Page 3

Client Name: Rachel Jones Adviser Name: Claire Grubb Case Reference: 1687195

Page 4: Retirement Income - Selectapension€¦ · Retirement Income Strategy The below retirement income strategy has been created to demonstrate the target income required from your total

What will your money buy you in the future?

Inflation is the rate at which the general level of prices for goods and services rises as well as an increase inthe cost of living. It effectively means the ‘buying power’ of money at the present time.

The prices of goods and services will rise, therefore the same amount of money today will actually buy youless in the future. The most common measures of inflation are Consumer Prices Index (CPI) and the RetailPrice Index (RPI). Each of these looks at hundreds of common items we spend our money on e.g milk, breadetc.

For example, if the inflation rate is 2.5%, £10,000 today will have the same buying power as £9,756 in ayears’ time and £7,811 in 10 years’ time. The reverse of this would be if you were purchasing a £30,000 cartoday, then theoretically, in a years’ time that same car would cost you £30,750.

For this reason, inflation will erode your fund unless it is able to grow at a higher rate than inflation.

In this report, future inflation is assumed to be 2%.

Life Expectancy – Office for National Statistics (ONS)

The ONS produces and publishes a wide range of information about the United Kingdom. Specifically, theyprovide us with life expectancies based on historical information. They calculate the average time in yearsthat an individual would be expected to survive based on their gender, birth year, current age and assumethey reside in Great Britain.

ONS publish two different calculations to work out the life expectancy of a particular data set, in this analysiswe use ‘Period Life Expectancy’.

State Pension

The State Pension is a regular payment from the Government and is based on your National Insurancerecord when you reach State Pension age.

We assume the full single-tier State Pension will be paid, the actual amount you get depends on yourNational Insurance record.

Income from the State Pension is assumed to increase by 2.5%.

Your State Pension Age: 67

Annual System Assumption State Pension in today’s terms: £8,767.20

Partner State Pension Age: 65

Partner Annual System Assumption State Pension in today’s terms: £6,718.40

Page 4

Client Name: Rachel Jones Adviser Name: Claire Grubb Case Reference: 1687195

Page 5: Retirement Income - Selectapension€¦ · Retirement Income Strategy The below retirement income strategy has been created to demonstrate the target income required from your total

Proposed Analysis

The report has been based on the following information. Please make it known if any part of this informationis incorrect as it may affect the results of the analysis.

Calculation Date 27/09/2019Projection Basis MonetaryTarget Age 85 (Calculated using ONS Life Expectancy Tables)

Plans to be used in retirementCurrent total value of your existing pensionplan to be used in retirement

£780,000.00

This comparison takes into account that you have the following assets to be used in retirement. This analysiswill assume these continue to be invested and achieve the same growth. These funds may be used toprovide the target income.

Members AssetsFund ValueType

Name Amount ValuationDate

FundRetained

GrowthRates

EstimatedAnnualCharge

RegularAmountUntil

Indexation

Collective Collective £30,000.00 23/10/2019 2%, 5%,8%

1% 0%

Partner AssetsFund ValueType

Name Amount ValuationDate

FundRetained

GrowthRates

EstimatedAnnualCharge

RegularAmountUntil

Indexation

ISA ISA £16,000.00 23/10/2019 2%, 5%,8%

1% £100 until65

RPI

This comparison takes into account the fact that you already have the following guaranteed income availableand this may reduce the income required from your drawdown arrangement.

Members GuaranteesGuaranteedIncome

Name Amount Increase Rate Payable from age Payable to age

State Pension State Pension £12,387.82 (Mid) 2.5 67 Guaranteed for LifeAnnuity Annuity £5,000.00 RPI 65 Guaranteed for Life

Partner GuaranteesGuaranteedIncome

Name Amount Increase Rate Payable from age Payable to age

State Pension State Pension £6,086.53 (Mid) 2.5 65 Guaranteed for LifeDefined Benefit DB £1,200.00 RPI 65 Guaranteed for Life

Page 5

Client Name: Rachel Jones Adviser Name: Claire Grubb Case Reference: 1687195

Page 6: Retirement Income - Selectapension€¦ · Retirement Income Strategy The below retirement income strategy has been created to demonstrate the target income required from your total

Estimate of Tax on Day One WithdrawalIf you’re thinking about taking the whole of your pension as cash, there are some important things you needto consider prior to making a decision. You need to understand how much tax you might have to pay. 25%of the cash you take will be tax free, but you may need to pay income tax on the remaining amount, thiscould be as much as 45%. We have illustrated the potential tax you will need to pay in the example below.You should also consider that the cash taken will need to provide you with an income in retirement.

This has been calculated assuming Income Tax Rates and the Standard Personal Allowance for the 2019/20tax year and includes your other guaranteed income if applicable.

Page 6

Client Name: Rachel Jones Adviser Name: Claire Grubb Case Reference: 1687195

Page 7: Retirement Income - Selectapension€¦ · Retirement Income Strategy The below retirement income strategy has been created to demonstrate the target income required from your total

Retirement Income StrategyThe below retirement income strategy has been created to demonstrate the target income required fromyour total fund. This strategy has been created using Income Drawdown to demonstrate how long yourtarget income will last.

Target IncomeFrom Age Gross Income Net Income Indexation60 £35,000.00 £30,881.43 0%

Page 7

Client Name: Rachel Jones Adviser Name: Claire Grubb Case Reference: 1687195

Page 8: Retirement Income - Selectapension€¦ · Retirement Income Strategy The below retirement income strategy has been created to demonstrate the target income required from your total

Take a Flexible Income - Target vs Actual IncomeRetirement Income Strategy: Income - Medium Growth Rate - 5%The below graph demonstrates the sustainability of your target income of £35,000 from 60 onwards.

• Full Drawdown - past target age

The below graph demonstrates the impact on the fund value to the target age of 85 withdrawing the targetincome. The fund value will be exhausted at the following age:

• Full Drawdown - past target age

Page 8

Client Name: Rachel Jones Adviser Name: Claire Grubb Case Reference: 1687195

Page 9: Retirement Income - Selectapension€¦ · Retirement Income Strategy The below retirement income strategy has been created to demonstrate the target income required from your total

Retirement Income Strategy: Income - Medium Growth Rate - 5%

The below table demonstrates the sustainability of your target income of £35,000 from 60 onwards. Whereapplicable, Client and Spouse/Partner benefits have been combined.

• Full Drawdown - past target age

Target Income vs Actual IncomeAge atEnd ofYear

Target Income Other GuaranteedIncome

Other Assets Full Drawdown Income

Gross Net Gross Net Gross Net Fund atEnd ofYear

Gross Net Fund atEnd ofYear

52 £0 £0 £672 £672 £0 £0 £0 £0 £0 £782,74453 £0 £0 £8,156 £8,156 £0 £0 £49,045 £0 £0 £819,00954 £0 £0 £8,367 £8,367 £0 £0 £52,248 £0 £0 £856,95555 £0 £0 £8,583 £8,583 £0 £0 £55,615 £0 £0 £896,65856 £0 £0 £8,804 £8,804 £0 £0 £59,154 £0 £0 £938,20157 £0 £0 £9,032 £9,032 £0 £0 £62,873 £0 £0 £981,66958 £0 £0 £9,265 £9,265 £0 £0 £66,781 £0 £0 £1,027,15159 £0 £0 £9,505 £9,505 £0 £0 £70,886 £0 £0 £1,074,74060 £35,000 £30,881 £9,751 £9,751 £0 £0 £75,197 £25,248 £23,080 £1,098,65461 £35,000 £30,939 £10,003 £10,003 £0 £0 £79,724 £24,996 £22,936 £1,123,93462 £35,000 £30,997 £10,261 £10,261 £0 £0 £84,476 £24,738 £22,788 £1,150,65163 £35,000 £31,057 £10,527 £10,527 £0 £0 £89,463 £24,472 £22,635 £1,178,87864 £35,000 £31,118 £10,799 £10,799 £0 £0 £94,555 £24,200 £22,479 £1,208,69265 £35,000 £31,181 £16,078 £16,078 £0 £0 £98,290 £18,921 £17,318 £1,245,29766 £35,000 £31,244 £16,515 £16,515 £0 £0 £102,172 £18,484 £17,002 £1,284,04767 £35,000 £31,309 £29,480 £29,226 £0 £0 £106,208 £5,519 £4,415 £1,337,87868 £35,000 £31,376 £30,254 £29,972 £0 £0 £110,403 £4,745 £3,796 £1,394,99669 £35,000 £31,443 £31,048 £30,736 £0 £0 £114,764 £3,951 £3,160 £1,455,57570 £35,000 £31,512 £31,864 £31,521 £0 £0 £119,297 £3,135 £2,508 £1,519,79571 £35,000 £31,582 £32,701 £32,326 £0 £0 £124,010 £2,299 £1,839 £1,587,84972 £35,000 £31,654 £33,559 £33,152 £0 £0 £128,908 £1,440 £1,152 £1,659,93673 £35,000 £31,727 £34,441 £33,999 £0 £0 £134,000 £558 £446 £1,736,26674 £35,000 £31,801 £35,346 £34,867 £0 £0 £139,293 £0 £0 £1,816,70975 £35,000 £31,878 £36,275 £35,759 £0 £0 £144,795 £0 £0 £1,900,87876 £35,000 £31,955 £37,228 £36,673 £0 £0 £150,515 £0 £0 £1,988,94877 £35,000 £32,034 £38,207 £37,611 £0 £0 £156,460 £0 £0 £2,081,09878 £35,000 £32,115 £39,212 £38,574 £0 £0 £162,640 £0 £0 £2,177,51779 £35,000 £32,197 £40,243 £39,561 £0 £0 £169,064 £0 £0 £2,278,40380 £35,000 £32,281 £41,301 £40,574 £0 £0 £175,742 £0 £0 £2,383,96381 £35,000 £32,367 £42,388 £41,613 £0 £0 £182,684 £0 £0 £2,494,41582 £35,000 £32,454 £43,503 £42,679 £0 £0 £189,900 £0 £0 £2,609,98383 £35,000 £32,543 £44,648 £43,773 £0 £0 £197,401 £0 £0 £2,730,90684 £35,000 £32,634 £45,823 £44,895 £0 £0 £205,199 £0 £0 £2,857,431

Page 9

Client Name: Rachel Jones Adviser Name: Claire Grubb Case Reference: 1687195

Page 10: Retirement Income - Selectapension€¦ · Retirement Income Strategy The below retirement income strategy has been created to demonstrate the target income required from your total

Take a Flexible Income - Target vs Sustainable IncomeRetirement Income Strategy: Income - Medium Growth Rate - 5%The below graph demonstrates the maximum sustainable income from your fund until the target age 85.

• Total annual income - £102,179 from 60 onwards.

The below graph demonstrates the impact on the fund value to the target age of 85 withdrawing themaximum sustainable income.

Page 10

Client Name: Rachel Jones Adviser Name: Claire Grubb Case Reference: 1687195

Page 11: Retirement Income - Selectapension€¦ · Retirement Income Strategy The below retirement income strategy has been created to demonstrate the target income required from your total

Retirement Income Strategy: Income - Medium Growth Rate - 5%

The below table demonstrates the maximum sustainable income from your fund until the target age 85.Where applicable, Client and Spouse/Partner benefits have been combined.

• Total annual income - £102,179 from 60 onwards.

Target Income vs Sustainable IncomeAge atEnd ofYear

Target Income Other GuaranteedIncome

Other Assets Full Drawdown Income

Gross Net Gross Net Gross Net Fund atEnd ofYear

Gross Net Fund atEnd ofYear

52 £0 £0 £672 £672 £0 £0 £0 £0 £0 £782,74453 £0 £0 £8,156 £8,156 £0 £0 £49,045 £0 £0 £819,00954 £0 £0 £8,367 £8,367 £0 £0 £52,248 £0 £0 £856,95555 £0 £0 £8,583 £8,583 £0 £0 £55,615 £0 £0 £896,65856 £0 £0 £8,804 £8,804 £0 £0 £59,154 £0 £0 £938,20157 £0 £0 £9,032 £9,032 £0 £0 £62,873 £0 £0 £981,66958 £0 £0 £9,265 £9,265 £0 £0 £66,781 £0 £0 £1,027,15159 £0 £0 £9,505 £9,505 £0 £0 £70,886 £0 £0 £1,074,74060 £35,000 £30,881 £9,751 £9,751 £0 £0 £75,197 £92,428 £69,900 £1,029,80061 £35,000 £30,939 £10,003 £10,003 £0 £0 £79,724 £92,176 £70,038 £983,03762 £35,000 £30,997 £10,261 £10,261 £0 £0 £84,476 £91,917 £70,178 £934,37263 £35,000 £31,057 £10,527 £10,527 £0 £0 £89,463 £91,652 £70,319 £883,53864 £35,000 £31,118 £10,799 £10,799 £0 £0 £94,555 £91,379 £70,462 £830,37765 £35,000 £31,181 £16,078 £16,078 £0 £0 £98,290 £86,100 £65,607 £780,19166 £35,000 £31,244 £16,515 £16,515 £0 £0 £102,172 £85,663 £65,604 £728,15467 £35,000 £31,309 £29,480 £29,226 £0 £0 £106,208 £72,698 £53,336 £687,01668 £35,000 £31,376 £30,254 £29,972 £0 £0 £110,403 £71,924 £53,043 £644,78669 £35,000 £31,443 £31,048 £30,736 £0 £0 £114,764 £71,130 £52,740 £601,43670 £35,000 £31,512 £31,864 £31,521 £0 £0 £119,297 £70,315 £52,428 £556,93571 £35,000 £31,582 £32,701 £32,326 £0 £0 £124,010 £69,478 £52,106 £511,25372 £35,000 £31,654 £33,559 £33,152 £0 £0 £128,908 £68,619 £51,773 £464,35873 £35,000 £31,727 £34,441 £33,999 £0 £0 £134,000 £67,737 £51,430 £416,21874 £35,000 £31,801 £35,346 £34,867 £0 £0 £139,293 £66,832 £51,075 £366,75475 £35,000 £31,878 £36,275 £35,759 £0 £0 £144,795 £65,904 £50,710 £315,84976 £35,000 £31,955 £37,228 £36,673 £0 £0 £150,515 £64,950 £50,332 £263,61577 £35,000 £32,034 £38,207 £37,611 £0 £0 £156,460 £63,971 £49,943 £210,01878 £35,000 £32,115 £39,212 £38,574 £0 £0 £162,640 £62,967 £49,541 £155,02379 £35,000 £32,197 £40,243 £39,561 £0 £0 £169,064 £61,936 £49,126 £98,54380 £35,000 £32,281 £41,301 £40,574 £0 £0 £175,742 £60,877 £48,699 £40,45081 £35,000 £32,367 £42,388 £41,613 £18,856 £18,856 £163,679 £40,934 £32,747 £082 £35,000 £32,454 £43,503 £42,679 £58,675 £58,675 £110,217 £0 £0 £083 £35,000 £32,543 £44,648 £43,773 £57,530 £53,538 £55,811 £0 £0 £084 £35,000 £32,634 £45,823 £44,895 £56,355 £51,032 £457 £0 £0 £0

Page 11

Client Name: Rachel Jones Adviser Name: Claire Grubb Case Reference: 1687195

Page 12: Retirement Income - Selectapension€¦ · Retirement Income Strategy The below retirement income strategy has been created to demonstrate the target income required from your total

Proposed Pension PlanStandard Charges

Royal London Pension Portfolio (Managed)Annual Charge 0.35% paLarge Fund Discount; £0-£33,600 0.1%, £33,600-£67,300 0.50%, £67,300-£202,000 0.55%, £202,000-£673,000 0.60%, £673,000+ 0.65%Income Release Charge £204

The value of these standard plan charges may vary depending on the size of the fund or investment, and arebased on an assumed investment fund and no remuneration. If other funds or level of remuneration areselected the results of the analysis would be different.

Page 12

Client Name: Rachel Jones Adviser Name: Claire Grubb Case Reference: 1687195

Page 13: Retirement Income - Selectapension€¦ · Retirement Income Strategy The below retirement income strategy has been created to demonstrate the target income required from your total

Results SummaryRetirement Income Strategy: IncomeAs at age 85 based on a 5% growth rate

Provider Plan PensionFund Value

OtherAssets FundValue

TotalDrawdownIncome

Total OtherAssetsIncome

Total OtherGuaranteedIncome

AegonRetirementChoices

OneRetirement

£3,076,392 £205,199 £182,711 £0 £813,855

AJ BellInvestcentre

SIPP-MPSService(investing inFunds andSharesService)

£3,001,153 £205,199 £182,711 £0 £813,855

Aviva PensionPortfolio(Core)

£2,988,224 £205,199 £182,711 £0 £813,855

FundsNetwork

Pension £2,893,990 £205,199 £182,711 £0 £813,855

Royal London PensionPortfolio

£2,857,431 £205,199 £182,711 £0 £813,855

AJ BellInvestcentre

SIPP-MPSService(investing inFunds andSharesService)

£2,849,755 £205,199 £182,711 £0 £813,855

AJ BellInvestcentre

SIPP(Investing inDFMs)

£2,686,212 £205,199 £182,711 £0 £813,855

Standard Life Active MoneySIPP [0.8-2%AMC Funds]

£2,679,956 £205,199 £182,711 £0 £813,855

AJ BellInvestcentre

SIPP -CappedImmediateIncomeWithdrawal(Investing inDFM)

£2,655,417 £205,199 £182,711 £0 £813,855

AegonRetirementChoices

SIPP £2,625,975 £205,199 £182,711 £0 £813,855

Page 13

Client Name: Rachel Jones Adviser Name: Claire Grubb Case Reference: 1687195

Page 14: Retirement Income - Selectapension€¦ · Retirement Income Strategy The below retirement income strategy has been created to demonstrate the target income required from your total

Standard Life Active MoneyPersonalPension[<0.8% AMCFunds]

£2,624,146 £205,199 £182,711 £0 £813,855

Aviva PensionPortfolio(Choice)

£2,561,680 £205,199 £182,711 £0 £813,855

Zurich RetirementAccount

£2,557,198 £205,199 £182,711 £0 £813,855

AJ BellInvestcentre

SIPP(investing inFunds andSharesService)

£2,541,476 £205,199 £182,711 £0 £813,855

AJ BellInvestcentre

.SIPP -CappedImmediateIncomeWithdrawal(investing inFunds andSharesService).

£2,532,586 £205,199 £182,711 £0 £813,855

Nucleus PensionAccount

£2,526,580 £205,199 £182,711 £0 £813,855

Standard Life SIPP for Wrap(Core)

£2,469,917 £205,199 £182,711 £0 £813,855

Novia Novia Wrap £2,441,610 £205,199 £182,711 £0 £813,855Standard Life SIPP for Wrap £2,386,064 £205,199 £182,711 £0 £813,855Standard Life Active Money

SIPP [DFMInvestment]

£2,259,738 £205,199 £182,711 £0 £813,855

Standard Life Active MoneySIPP [MutualFunds]

£1,767,921 £205,199 £182,711 £0 £813,855

Page 14

Client Name: Rachel Jones Adviser Name: Claire Grubb Case Reference: 1687195

Page 15: Retirement Income - Selectapension€¦ · Retirement Income Strategy The below retirement income strategy has been created to demonstrate the target income required from your total

Notes & AssumptionsThe projected fund values in this report take account of the standard charge structure applicable to each ofthe plans shown unless otherwise stated. They are based on an assumed investment fund. If other funds orremuneration are selected, the results of the analysis may be different.

The figures are only examples and are not guaranteed, they are not the maximum or minimum amounts.What you get back depends on the performance of your fund and the tax treatment of the investments.

All insurance companies base their illustrations on growth rates to a maximum laid down by the regulatorsbut their charges vary.

Inflation may affect what you can buy in the future with the amount shown.

Assumptions used in this analysis

1. Annuity Interest Rate 1.10% p.a.

An annuity rate is needed to calculate the critical yield analysis.

The Annuity Interest Rate is the assumed interest rate on which the annuity rates are based. If a higher ratehad been assumed then the required investment return (Critical Yield) would have been lower andconversely if a lower rate applied then the required investment return (Critical Yield) would have beenhigher.

2. Retail Price Index 3% p.a.

3. Average Weekly Earnings 3.5% p.a.

4. Gilt Index Yield 0.75% p.a.

5. Life Expectancy ONS National Life Tables, Great Britain (2014 – 2016)

These tables are updated annually. For the purpose of this (and any other analysis) the ages shown havebeen rounded to age next birthday.

6. Death Benefits

If a full annuity is purchased, the death benefit will be dependent on the type of the annuity. For example ifthe annuity has a 50% spouses pension and a 5 year guarantee, on death the spouse will be entitled to a fullpension for 5 years and 50% of the value of the pension thereafter.

For any element of the contract which is in a drawdown arrangement, the assumed death benefit would bethe return of any residual fund.

Page 15

Client Name: Rachel Jones Adviser Name: Claire Grubb Case Reference: 1687195

Page 16: Retirement Income - Selectapension€¦ · Retirement Income Strategy The below retirement income strategy has been created to demonstrate the target income required from your total

Taxation AssumptionsIncome Tax and National Insurance contributions

You will still have to pay Income Tax after you’ve retired. This applies to all your pension income, includingthe State Pension. Some income is paid without any tax being taken off, but if tax is due this will often becollected by taking money off any company pension payments or when you take money out of a workplaceor personal pension.

Income Tax and Personal allowances

The Personal allowance can vary from year to year depending on any changes to legislation. Current rulesdictate that you can earn up to £12,500 completely tax free, this is called your Personal Allowance. If youearn or receive less than this then you’re a non-taxpayer.

Within this report for any plans that state an income is received, we will assume a tax rate as income underPAYE then the following tax rates and income tax allowance bands will be applied to the gross income.

Below is the current legislation regarding Income Tax, this is based on the 2019-20 tax year. Where known,this analysis also takes into account any future tax band changes.

Band Start of Band End of Band Tax RatePersonal Allowance £0 £12,500 0%Basic Rate £12,501 £50,000 20%High Rate £50,001 £150,000 40%Additional Rate £150,001 45%* Your Personal Allowance goes down by £1 for every £2 that your adjusted net income is above £100,000. This means your allowance is zeroif your income is £123,000 or above.

We will take into account the total gross income received from the State Pension, future guaranteed incomeand any pension income to determine the amount of tax which is to be paid. This information will be used tocalculate the ‘Net Income’ received after tax.

How your pension is taxed

Since April 2015 when Pension Freedoms came into effect, you have been able to take as much money outof your pension as you want once you are over age 55. You can usually withdraw up to 25% of your pensionpot tax free, the remainder can be used to provide an income or can also be withdrawn as a lump sum; inboth cases this is taxable. This means any money you receive over your Personal Allowance will be taxed inline with the above rates.

Page 16

Client Name: Rachel Jones Adviser Name: Claire Grubb Case Reference: 1687195

Page 17: Retirement Income - Selectapension€¦ · Retirement Income Strategy The below retirement income strategy has been created to demonstrate the target income required from your total

Tax Free Income

Income from any tax-free source will not be used to calculate your net income. Therefore, the grosswithdrawal before tax from these plans will always be the same as the net withdrawal after tax. (e.g Interestyou receive from tax-efficient savings accounts, such as cash ISAs, is paid tax free whether or not you’re ataxpayer).

Taxation of Withdrawals from Investments

Following a withdrawal from an investment plan the projected value of the plan will be used to calculate theinitial cost of the units being sold to make the withdrawal. This will in turn be used to calculate the gainmade on the sale of the investments.

Any gain following a withdrawal from an investment plan will be taxed depending on the plan type.

Other Taxation Assumptions

• Age allowances for Income Tax are not taken into account

• You are a resident of and domiciled in either England, Northern Ireland, Wales or Other

• All plans are owned on a single life basis by you

• All calculations assume you have no other income sources than those listed

Emergency Tax Codes on Pension Income

Please note that in some circumstances an emergency tax code may be applied to pension income. Thiscould potentially lead to more tax being paid at outset than is due. In this case you would have to claim thisadditional tax back.

National Insurance contributions

If you continue working beyond the State Pension age, you no longer pay National Insurance contributionson your earnings.

If you normally declare savings income through a self-assessment tax return you should continue to do this.You can still claim back tax you might have paid on your savings in previous years when you should not havedone.

Page 17

Client Name: Rachel Jones Adviser Name: Claire Grubb Case Reference: 1687195

Page 18: Retirement Income - Selectapension€¦ · Retirement Income Strategy The below retirement income strategy has been created to demonstrate the target income required from your total

Record of Data InputClient DetailsRef RP000912Title MrsForename RachelMiddle InitialsSurname JonesGender FemaleDate of Birth 27/10/1966Employment Status EmployedMarital Status MarriedPartner's Date of Birth 12/09/1950Partner's Forename RupertPartner's Surname JonesPartner's Gender MaleHealth Status NormalDependants NoDependant NotesAttitude to Risk MediumLifetime Allowance Protection Fixed Protection 2012Country of Residence England, Northern Ireland, Wales or OtherNotes

Calculation Date 27/09/2019Projection Basis MonetaryTarget Age 85 (Calculated using ONS Life Expectancy Tables)

Plans to be used in retirementCurrent total value of your existing pension plan tobe used in retirement

£780,000.00

Members AssetsFund ValueType

Name Amount ValuationDate

FundRetained

GrowthRates

EstimatedAnnualCharge

RegularAmountUntil

Indexation

Collective Collective £30,000.00 23/10/2019 2%, 5%,8%

1% 0%

Partner AssetsFund ValueType

Name Amount ValuationDate

FundRetained

GrowthRates

EstimatedAnnualCharge

RegularAmountUntil

Indexation

ISA ISA £16,000.00 23/10/2019 2%, 5%,8%

1% £100 until65

RPI

Page 18

Client Name: Rachel Jones Adviser Name: Claire Grubb Case Reference: 1687195

Page 19: Retirement Income - Selectapension€¦ · Retirement Income Strategy The below retirement income strategy has been created to demonstrate the target income required from your total

Members GuaranteesGuaranteedIncome

Name Amount Increase Rate Payable from age Payable to age

State Pension State Pension £12,387.82 (Mid) 2.5 67 Guaranteed for LifeAnnuity Annuity £5,000.00 RPI 65 Guaranteed for Life

Partner GuaranteesGuaranteedIncome

Name Amount Increase Rate Payable from age Payable to age

State Pension State Pension £6,086.53 (Mid) 2.5 65 Guaranteed for LifeDefined Benefit DB £1,200.00 RPI 65 Guaranteed for Life

Retirement Income StrategiesIncomeTarget IncomeFrom Age Gross Income Indexation60 £35,000.00 0%

Include Guarantee No

Page 19

Client Name: Rachel Jones Adviser Name: Claire Grubb Case Reference: 1687195