Spurlash2, negative mate.
I have specifically used the details that SPVA used in their forecast for that very reason. I know I'll be on a higher salary but I wanted to compare apples for apples, so I used their own specified criteria.
Still £900 down per year on my EDP from the calculator.
Hugh