As announced by SPL a few months ago the estimates are
1. 17.0% (was 17% last year)
2. 10.5% (was 15% last year)
3. 9.5% ( was 9.5% last year)
4. 9.0% (up 0.5 % on last year )
5. 8.5% (up 0.5 % on last year )
6. 8.0% (up 0.5 % on last year )
7. 7.5% (up 0.5 % on last year )
8. 7.0% (up 0.5 % on last year )
9. 6.5% (up 0.5 % on last year )
10. 6.0% (up 0.5 % on last year )
11. 5.5% (up 0.5 % on last year )
12. 5.0% (up 0.5 % on last year )
1 £2,405,000 (-£315,000)
2 £1,718,000 (-£682,000)
3 £1,460,000 (-£60,000)
4 £1,289,000 (-£71,000)
5 £1,203,000 (-£77,000)
6 £1,117,000 (-£83,000)
7 £1,057,000 (-£63,000)
8 £1,005,000 (-£35,000)
9 £988,000 (+£28,000)
10 £902,000 (+£22,000)
11 £816,000 (+£16,000)
12 £730,000 (+£10,000)
Because of the change (BTW 'for one year only') second loses a right few bob but a couple of hundred thousand between 2/3 is none too shabby.