Year

FiT Generation

Export Income

In-house savings

Balance

Year 1

FiT Generation
4,013kWh x 4.01p
= £160.90

Export Income
2,006kWh x 5.03p
= £100.91

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

Balance **£-9,794.65**

Year 2

FiT Generation
4,012kWh x 4.11p
= £164.92

Export Income
2,006kWh x 5.16p
= £103.43

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

Balance **£-9,223.61**

Year 3

FiT Generation
4,011kWh x 4.21p
= £169.00

Export Income
2,006kWh x 5.28p
= £105.99

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

Balance **£-8,630.87**

Year 4

FiT Generation
4,009kWh x 4.32p
= £173.14

Export Income
2,005kWh x 5.42p
= £108.59

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

Balance **£-8,015.66**

Year 5

FiT Generation
4,006kWh x 4.43p
= £177.32

Export Income
2,003kWh x 5.55p
= £111.21

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

Balance **£-7,377.25**

Year 6

FiT Generation
4,002kWh x 4.54p
= £181.55

Export Income
2,001kWh x 5.69p
= £113.87

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

Balance **£-6,714.88**

Year 7

FiT Generation
3,996kWh x 4.65p
= £185.81

Export Income
1,998kWh x 5.83p
= £116.54

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

Balance **£-6,027.81**

Year 8

FiT Generation
3,988kWh x 4.77p
= £190.10

Export Income
1,994kWh x 5.98p
= £119.23

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

Balance **£-5,315.28**

Year 9

FiT Generation
3,979kWh x 4.89p
= £194.40

Export Income
1,989kWh x 6.13p
= £121.92

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

Balance **£-4,576.58**

Year 10

FiT Generation
3,968kWh x 5.01p
= £198.71

Export Income
1,984kWh x 6.28p
= £124.63

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

Balance **£-3,810.97**

Year 11

FiT Generation
3,955kWh x 5.13p
= £203.02

Export Income
1,978kWh x 6.44p
= £127.33

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

Balance **£-3,017.74**

Year 12

FiT Generation
3,940kWh x 5.26p
= £207.32

Export Income
1,970kWh x 6.60p
= £130.03

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

Balance **£-2,196.18**

Year 13

FiT Generation
3,924kWh x 5.39p
= £211.60

Export Income
1,962kWh x 6.76p
= £132.71

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

Balance **£-1,345.62**

Year 14

FiT Generation
3,905kWh x 5.53p
= £215.84

Export Income
1,952kWh x 6.93p
= £135.37

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

Balance **£-465.38**

Year 15

FiT Generation
3,884kWh x 5.67p
= £220.05

Export Income
1,942kWh x 7.11p
= £138.01

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

Balance **£445.16**

Year 16

FiT Generation
3,860kWh x 5.81p
= £224.20

Export Income
1,930kWh x 7.28p
= £140.62

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

Balance **£-318.52**

Year 17

FiT Generation
3,835kWh x 5.95p
= £228.29

Export Income
1,917kWh x 7.47p
= £143.18

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

Balance **£654.43**

Year 18

FiT Generation
3,807kWh x 6.10p
= £232.30

Export Income
1,904kWh x 7.65p
= £145.70

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

Balance **£1,659.41**

Year 19

FiT Generation
3,777kWh x 6.25p
= £236.22

Export Income
1,889kWh x 7.85p
= £148.15

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

Balance **£2,696.89**

Year 20

FiT Generation
3,744kWh x 6.41p
= £240.04

Export Income
1,872kWh x 8.04p
= £150.55

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

Balance **£3,767.31**