Year

FiT Generation

Export Income

In-house savings

Balance

Year 1

FiT Generation
4,013kWh x 3.93p
= £157.69

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

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

Balance **£-9,793.65**

Year 2

FiT Generation
4,012kWh x 4.03p
= £161.62

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

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

Balance **£-9,221.58**

Year 3

FiT Generation
4,011kWh x 4.13p
= £165.63

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

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

Balance **£-8,627.78**

Year 4

FiT Generation
4,009kWh x 4.23p
= £169.68

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

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

Balance **£-8,011.50**

Year 5

FiT Generation
4,006kWh x 4.34p
= £173.79

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

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

Balance **£-7,371.98**

Year 6

FiT Generation
4,002kWh x 4.45p
= £177.93

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

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

Balance **£-6,708.48**

Year 7

FiT Generation
3,996kWh x 4.56p
= £182.11

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

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

Balance **£-6,020.25**

Year 8

FiT Generation
3,988kWh x 4.67p
= £186.31

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

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

Balance **£-5,306.54**

Year 9

FiT Generation
3,979kWh x 4.79p
= £190.52

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

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

Balance **£-4,566.62**

Year 10

FiT Generation
3,968kWh x 4.91p
= £194.75

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

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

Balance **£-3,799.77**

Year 11

FiT Generation
3,955kWh x 5.03p
= £198.97

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

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

Balance **£-3,005.28**

Year 12

FiT Generation
3,940kWh x 5.16p
= £203.18

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

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

Balance **£-2,182.43**

Year 13

FiT Generation
3,924kWh x 5.29p
= £207.37

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

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

Balance **£-1,330.54**

Year 14

FiT Generation
3,905kWh x 5.42p
= £211.54

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

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

Balance **£-448.96**

Year 15

FiT Generation
3,884kWh x 5.55p
= £215.66

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

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

Balance **£462.95**

Year 16

FiT Generation
3,860kWh x 5.69p
= £219.73

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

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

Balance **£-299.33**

Year 17

FiT Generation
3,835kWh x 5.83p
= £223.74

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

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

Balance **£675.05**

Year 18

FiT Generation
3,807kWh x 5.98p
= £227.67

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

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

Balance **£1,681.47**

Year 19

FiT Generation
3,777kWh x 6.13p
= £231.51

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

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

Balance **£2,720.42**

Year 20

FiT Generation
3,744kWh x 6.28p
= £235.25

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

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

Balance **£3,792.34**