Best to throw up your detailed calcs so people knowledgeable of Irish taxes can opine. Also why do it over 20 months? If you want to compare apples with apples then do it over 12 months and that will give you a better idea of the competitiveness of FR's pay to other operators using say PPJN for arguments sake as a guide.