Fiona starts to trade on 01/07/2020 (20/21 tax year) so the answer is incorrect on the pro forma as this uses the start date of 01/07/2021 which has completely thrown me with this complicated question. Can you provide me with the full correct analysis with the values in the correct columns for this example