Budget calculation for additional income from self-employment

You can really only firmly plan independent income if it is explicitly contractually regulated for a long time, which is usually not the case for freelancers. Otherwise, you can also see if you can make a special repayment once a year. But overall, it sounds like a good, solid plan.