Salary is an obvious cost, but what about Employers National Insurance and pension contributions?
Have you factored in the hidden costs, like increased insurance requirements and additional software licenses?
What about one off costs to set your new team member up? Additional space, new furniture, cars, laptops. What other costs will you incur?