Year

FiT Generation

Export Income

In-house savings

Balance

Year 1

FiT Generation
4,013kWh x 4.25p
= £170.53

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

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

Balance **£-9,825.55**

Year 2

FiT Generation
4,012kWh x 4.40p
= £176.63

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

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

Balance **£-9,284.21**

Year 3

FiT Generation
4,011kWh x 4.56p
= £182.92

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

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

Balance **£-8,719.88**

Year 4

FiT Generation
4,009kWh x 4.72p
= £189.38

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

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

Balance **£-8,131.72**

Year 5

FiT Generation
4,006kWh x 4.89p
= £196.01

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

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

Balance **£-7,518.87**

Year 6

FiT Generation
4,002kWh x 5.07p
= £202.81

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

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

Balance **£-6,880.47**

Year 7

FiT Generation
3,996kWh x 5.25p
= £209.76

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

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

Balance **£-6,215.68**

Year 8

FiT Generation
3,988kWh x 5.44p
= £216.87

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

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

Balance **£-5,523.65**

Year 9

FiT Generation
3,979kWh x 5.63p
= £224.13

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

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

Balance **£-4,803.52**

Year 10

FiT Generation
3,968kWh x 5.83p
= £231.52

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

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

Balance **£-4,054.47**

Year 11

FiT Generation
3,955kWh x 6.04p
= £239.04

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

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

Balance **£-3,275.67**

Year 12

FiT Generation
3,940kWh x 6.26p
= £246.68

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

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

Balance **£-2,466.30**

Year 13

FiT Generation
3,924kWh x 6.48p
= £254.43

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

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

Balance **£-1,625.57**

Year 14

FiT Generation
3,905kWh x 6.72p
= £262.29

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

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

Balance **£-752.70**

Year 15

FiT Generation
3,884kWh x 6.96p
= £270.23

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

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

Balance **£153.05**

Year 16

FiT Generation
3,860kWh x 7.21p
= £278.24

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

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

Balance **£1,092.42**

Year 17

FiT Generation
3,835kWh x 7.47p
= £286.31

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

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

Balance **£2,066.06**

Year 18

FiT Generation
3,807kWh x 7.73p
= £294.42

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

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

Balance **£3,074.63**

Year 19

FiT Generation
3,777kWh x 8.01p
= £302.56

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

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

Balance **£4,118.71**

Year 20

FiT Generation
3,744kWh x 8.30p
= £310.69

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

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

Balance **£5,198.82**