Year

FiT Generation

Export Income

In-house savings

Balance

Year 1

FiT Generation
4,013kWh x 10.90p
= £437.36

Export Income
2,006kWh x 4.85p
= £97.30

In-house savings
2,006kWh x 12.47p
= £250.18

Balance **£-11,277.43**

Year 2

FiT Generation
4,012kWh x 11.29p
= £453.01

Export Income
2,006kWh x 5.02p
= £100.79

In-house savings
2,006kWh x 13.09p
= £262.67

Balance **£-10,460.95**

Year 3

FiT Generation
4,011kWh x 11.70p
= £469.14

Export Income
2,006kWh x 5.20p
= £104.37

In-house savings
2,006kWh x 13.75p
= £275.74

Balance **£-9,611.70**

Year 4

FiT Generation
4,009kWh x 12.11p
= £485.71

Export Income
2,005kWh x 5.39p
= £108.06

In-house savings
2,005kWh x 14.44p
= £289.38

Balance **£-8,728.55**

Year 5

FiT Generation
4,006kWh x 12.55p
= £502.72

Export Income
2,003kWh x 5.58p
= £111.84

In-house savings
2,003kWh x 15.16p
= £303.61

Balance **£-7,810.38**

Year 6

FiT Generation
4,002kWh x 13.00p
= £520.15

Export Income
2,001kWh x 5.78p
= £115.72

In-house savings
2,001kWh x 15.92p
= £318.43

Balance **£-6,856.08**

Year 7

FiT Generation
3,996kWh x 13.46p
= £537.99

Export Income
1,998kWh x 5.99p
= £119.69

In-house savings
1,998kWh x 16.71p
= £333.86

Balance **£-5,864.54**

Year 8

FiT Generation
3,988kWh x 13.95p
= £556.21

Export Income
1,994kWh x 6.21p
= £123.74

In-house savings
1,994kWh x 17.55p
= £349.89

Balance **£-4,834.70**

Year 9

FiT Generation
3,979kWh x 14.45p
= £574.82

Export Income
1,989kWh x 6.43p
= £127.88

In-house savings
1,989kWh x 18.42p
= £366.53

Balance **£-3,765.47**

Year 10

FiT Generation
3,968kWh x 14.96p
= £593.77

Export Income
1,984kWh x 6.66p
= £132.10

In-house savings
1,984kWh x 19.35p
= £383.80

Balance **£-2,655.80**

Year 11

FiT Generation
3,955kWh x 15.50p
= £613.06

Export Income
1,978kWh x 6.90p
= £136.39

In-house savings
1,978kWh x 20.31p
= £401.68

Balance **£-1,504.66**

Year 12

FiT Generation
3,940kWh x 16.06p
= £632.67

Export Income
1,970kWh x 7.14p
= £140.75

In-house savings
1,970kWh x 21.33p
= £420.19

Balance **£-311.05**

Year 13

FiT Generation
3,924kWh x 16.63p
= £652.55

Export Income
1,962kWh x 7.40p
= £145.18

In-house savings
1,962kWh x 22.39p
= £439.32

Balance **£926.00**

Year 14

FiT Generation
3,905kWh x 17.23p
= £672.69

Export Income
1,952kWh x 7.67p
= £149.66

In-house savings
1,952kWh x 23.51p
= £459.07

Balance **£2,207.43**

Year 15

FiT Generation
3,884kWh x 17.85p
= £693.05

Export Income
1,942kWh x 7.94p
= £154.19

In-house savings
1,942kWh x 24.69p
= £479.43

Balance **£3,534.10**

Year 16

FiT Generation
3,860kWh x 18.48p
= £713.60

Export Income
1,930kWh x 8.22p
= £158.76

In-house savings
1,930kWh x 25.92p
= £500.40

Balance **£4,906.86**

Year 17

FiT Generation
3,835kWh x 19.15p
= £734.30

Export Income
1,917kWh x 8.52p
= £163.37

In-house savings
1,917kWh x 27.22p
= £521.95

Balance **£6,326.48**

Year 18

FiT Generation
3,807kWh x 19.83p
= £755.10

Export Income
1,904kWh x 8.83p
= £167.99

In-house savings
1,904kWh x 28.58p
= £544.08

Balance **£7,793.66**

Year 19

FiT Generation
3,777kWh x 20.54p
= £775.97

Export Income
1,889kWh x 9.14p
= £172.63

In-house savings
1,889kWh x 30.01p
= £566.75

Balance **£9,309.01**

Year 20

FiT Generation
3,744kWh x 21.28p
= £796.83

Export Income
1,872kWh x 9.47p
= £177.28

In-house savings
1,872kWh x 31.51p
= £589.95

Balance **£10,873.06**