| Policy / Line Item | 2025/26 Actual | 2026/27 Planned | YOY Change | Per Household / Month |
|---|---|---|---|---|
| Employer NI Rise (NHS contractors) | 13.8% | 15.0% | +1.2% | +£11.00 |
| NHS Budget Growth (funded by NI rise) | £167bn | £192bn | +15% | +£19.60 |
| Agency Staff Costs (waste) | £3.2bn | £3.8bn | +18% | +£2.30 |
| NHS PFI Repayments (legacy) | £2.8bn | £2.9bn | +3.6% | +£1.50 |
| NHS Procurement Premium | £3.5bn waste | £3.8bn | — | +£2.70 |
| TOTAL NHS-attributable household cost | +£37.10/mo | |||
| Line Item | 2026/27 |
|---|---|
| Total NHS Budget | £192bn |
| Budget increase vs 25/26 | +£25bn |
| Agency staff overspend | £3.8bn |
| PFI legacy payments | £2.9bn |
| Procurement premium waste | £3.8bn |
| Per-household monthly cost | £37.10 |
Get our weekly stealth tax briefing — every policy change that affects your household, before the media catches up.