Year

FiT Generation

Export Income

In-house savings

Balance

Year 1

FiT Generation
4,013kWh x 4.18p
= £167.72

Export Income
2,006kWh x 4.91p
= £98.51

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

Balance **£-9,828.36**

Year 2

FiT Generation
4,012kWh x 4.33p
= £173.72

Export Income
2,006kWh x 5.09p
= £102.03

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

Balance **£-9,289.93**

Year 3

FiT Generation
4,011kWh x 4.48p
= £179.91

Export Income
2,006kWh x 5.27p
= £105.66

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

Balance **£-8,728.62**

Year 4

FiT Generation
4,009kWh x 4.65p
= £186.26

Export Income
2,005kWh x 5.46p
= £109.40

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

Balance **£-8,143.57**

Year 5

FiT Generation
4,006kWh x 4.81p
= £192.79

Export Income
2,003kWh x 5.65p
= £113.23

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

Balance **£-7,533.95**

Year 6

FiT Generation
4,002kWh x 4.98p
= £199.47

Export Income
2,001kWh x 5.86p
= £117.15

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

Balance **£-6,898.89**

Year 7

FiT Generation
3,996kWh x 5.16p
= £206.31

Export Income
1,998kWh x 6.07p
= £121.17

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

Balance **£-6,237.55**

Year 8

FiT Generation
3,988kWh x 5.35p
= £213.30

Export Income
1,994kWh x 6.28p
= £125.28

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

Balance **£-5,549.09**

Year 9

FiT Generation
3,979kWh x 5.54p
= £220.43

Export Income
1,989kWh x 6.51p
= £129.47

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

Balance **£-4,832.66**

Year 10

FiT Generation
3,968kWh x 5.74p
= £227.70

Export Income
1,984kWh x 6.74p
= £133.74

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

Balance **£-4,087.42**

Year 11

FiT Generation
3,955kWh x 5.94p
= £235.10

Export Income
1,978kWh x 6.98p
= £138.08

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

Balance **£-3,312.56**

Year 12

FiT Generation
3,940kWh x 6.16p
= £242.62

Export Income
1,970kWh x 7.23p
= £142.49

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

Balance **£-2,507.26**

Year 13

FiT Generation
3,924kWh x 6.38p
= £250.24

Export Income
1,962kWh x 7.49p
= £146.97

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

Balance **£-1,670.72**

Year 14

FiT Generation
3,905kWh x 6.61p
= £257.97

Export Income
1,952kWh x 7.76p
= £151.51

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

Balance **£-802.17**

Year 15

FiT Generation
3,884kWh x 6.84p
= £265.78

Export Income
1,942kWh x 8.04p
= £156.10

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

Balance **£99.14**

Year 16

FiT Generation
3,860kWh x 7.09p
= £273.66

Export Income
1,930kWh x 8.33p
= £160.72

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

Balance **£1,033.92**

Year 17

FiT Generation
3,835kWh x 7.34p
= £281.59

Export Income
1,917kWh x 8.63p
= £165.39

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

Balance **£2,002.85**

Year 18

FiT Generation
3,807kWh x 7.61p
= £289.57

Export Income
1,904kWh x 8.93p
= £170.07

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

Balance **£3,006.57**

Year 19

FiT Generation
3,777kWh x 7.88p
= £297.57

Export Income
1,889kWh x 9.25p
= £174.77

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

Balance **£4,045.67**

Year 20

FiT Generation
3,744kWh x 8.16p
= £305.57

Export Income
1,872kWh x 9.59p
= £179.47

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

Balance **£5,120.66**