Year

FiT Generation

Export Income

In-house savings

Balance

Year 1

FiT Generation
4,013kWh x 3.86p
= £154.88

Export Income
2,006kWh x 5.24p
= £105.13

In-house savings
2,006kWh x 14.37p
= £288.30

Balance **£-9,796.46**

Year 2

FiT Generation
4,012kWh x 3.96p
= £158.75

Export Income
2,006kWh x 5.37p
= £107.75

In-house savings
2,006kWh x 15.09p
= £302.70

Balance **£-9,227.26**

Year 3

FiT Generation
4,011kWh x 4.06p
= £162.68

Export Income
2,006kWh x 5.51p
= £110.42

In-house savings
2,006kWh x 15.84p
= £317.75

Balance **£-8,636.42**

Year 4

FiT Generation
4,009kWh x 4.16p
= £166.66

Export Income
2,005kWh x 5.64p
= £113.12

In-house savings
2,005kWh x 16.64p
= £333.48

Balance **£-8,023.16**

Year 5

FiT Generation
4,006kWh x 4.26p
= £170.69

Export Income
2,003kWh x 5.78p
= £115.86

In-house savings
2,003kWh x 17.47p
= £349.87

Balance **£-7,386.74**

Year 6

FiT Generation
4,002kWh x 4.37p
= £174.76

Export Income
2,001kWh x 5.93p
= £118.62

In-house savings
2,001kWh x 18.34p
= £366.95

Balance **£-6,726.41**

Year 7

FiT Generation
3,996kWh x 4.48p
= £178.86

Export Income
1,998kWh x 6.08p
= £121.40

In-house savings
1,998kWh x 19.26p
= £384.73

Balance **£-6,041.42**

Year 8

FiT Generation
3,988kWh x 4.59p
= £182.99

Export Income
1,994kWh x 6.23p
= £124.20

In-house savings
1,994kWh x 20.22p
= £403.20

Balance **£-5,331.03**

Year 9

FiT Generation
3,979kWh x 4.70p
= £187.13

Export Income
1,989kWh x 6.38p
= £127.01

In-house savings
1,989kWh x 21.23p
= £422.38

Balance **£-4,594.50**

Year 10

FiT Generation
3,968kWh x 4.82p
= £191.28

Export Income
1,984kWh x 6.54p
= £129.83

In-house savings
1,984kWh x 22.29p
= £442.27

Balance **£-3,831.12**

Year 11

FiT Generation
3,955kWh x 4.94p
= £195.42

Export Income
1,978kWh x 6.71p
= £132.65

In-house savings
1,978kWh x 23.41p
= £462.88

Balance **£-3,040.17**

Year 12

FiT Generation
3,940kWh x 5.06p
= £199.56

Export Income
1,970kWh x 6.88p
= £135.45

In-house savings
1,970kWh x 24.58p
= £484.21

Balance **£-2,220.94**

Year 13

FiT Generation
3,924kWh x 5.19p
= £203.68

Export Income
1,962kWh x 7.05p
= £138.25

In-house savings
1,962kWh x 25.81p
= £506.26

Balance **£-1,372.75**

Year 14

FiT Generation
3,905kWh x 5.32p
= £207.77

Export Income
1,952kWh x 7.22p
= £141.02

In-house savings
1,952kWh x 27.10p
= £529.02

Balance **£-494.94**

Year 15

FiT Generation
3,884kWh x 5.45p
= £211.82

Export Income
1,942kWh x 7.40p
= £143.77

In-house savings
1,942kWh x 28.45p
= £552.48

Balance **£413.14**

Year 16

FiT Generation
3,860kWh x 5.59p
= £215.82

Export Income
1,930kWh x 7.59p
= £146.49

In-house savings
1,930kWh x 29.87p
= £576.64

Balance **£-353.06**

Year 17

FiT Generation
3,835kWh x 5.73p
= £219.75

Export Income
1,917kWh x 7.78p
= £149.16

In-house savings
1,917kWh x 31.37p
= £601.48

Balance **£617.33**

Year 18

FiT Generation
3,807kWh x 5.87p
= £223.61

Export Income
1,904kWh x 7.97p
= £151.78

In-house savings
1,904kWh x 32.94p
= £626.97

Balance **£1,619.70**

Year 19

FiT Generation
3,777kWh x 6.02p
= £227.39

Export Income
1,889kWh x 8.17p
= £154.34

In-house savings
1,889kWh x 34.58p
= £653.10

Balance **£2,654.53**

Year 20

FiT Generation
3,744kWh x 6.17p
= £231.06

Export Income
1,872kWh x 8.38p
= £156.83

In-house savings
1,872kWh x 36.31p
= £679.83

Balance **£3,722.25**