Year

FiT Generation

Export Income

In-house savings

Balance

Year 1

FiT Generation
4,013kWh x 4.14p
= £166.12

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

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

Balance **£-9,827.55**

Year 2

FiT Generation
4,012kWh x 4.29p
= £172.06

Export Income
2,006kWh x 5.21p
= £104.53

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

Balance **£-9,288.29**

Year 3

FiT Generation
4,011kWh x 4.44p
= £178.19

Export Income
2,006kWh x 5.40p
= £108.25

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

Balance **£-8,726.12**

Year 4

FiT Generation
4,009kWh x 4.60p
= £184.48

Export Income
2,005kWh x 5.59p
= £112.07

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

Balance **£-8,140.19**

Year 5

FiT Generation
4,006kWh x 4.77p
= £190.94

Export Income
2,003kWh x 5.79p
= £115.99

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

Balance **£-7,529.64**

Year 6

FiT Generation
4,002kWh x 4.94p
= £197.56

Export Income
2,001kWh x 6.00p
= £120.02

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

Balance **£-6,893.63**

Year 7

FiT Generation
3,996kWh x 5.11p
= £204.34

Export Income
1,998kWh x 6.21p
= £124.13

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

Balance **£-6,231.30**

Year 8

FiT Generation
3,988kWh x 5.30p
= £211.26

Export Income
1,994kWh x 6.44p
= £128.34

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

Balance **£-5,541.82**

Year 9

FiT Generation
3,979kWh x 5.49p
= £218.32

Export Income
1,989kWh x 6.67p
= £132.63

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

Balance **£-4,824.33**

Year 10

FiT Generation
3,968kWh x 5.68p
= £225.53

Export Income
1,984kWh x 6.91p
= £137.00

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

Balance **£-4,078.01**

Year 11

FiT Generation
3,955kWh x 5.89p
= £232.85

Export Income
1,978kWh x 7.15p
= £141.45

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

Balance **£-3,302.02**

Year 12

FiT Generation
3,940kWh x 6.10p
= £240.30

Export Income
1,970kWh x 7.41p
= £145.98

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

Balance **£-2,495.56**

Year 13

FiT Generation
3,924kWh x 6.32p
= £247.85

Export Income
1,962kWh x 7.68p
= £150.57

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

Balance **£-1,657.82**

Year 14

FiT Generation
3,905kWh x 6.54p
= £255.50

Export Income
1,952kWh x 7.95p
= £155.21

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

Balance **£-788.03**

Year 15

FiT Generation
3,884kWh x 6.78p
= £263.23

Export Income
1,942kWh x 8.24p
= £159.91

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

Balance **£114.54**

Year 16

FiT Generation
3,860kWh x 7.02p
= £271.04

Export Income
1,930kWh x 8.53p
= £164.65

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

Balance **£1,050.63**

Year 17

FiT Generation
3,835kWh x 7.27p
= £278.90

Export Income
1,917kWh x 8.84p
= £169.43

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

Balance **£2,020.91**

Year 18

FiT Generation
3,807kWh x 7.53p
= £286.80

Export Income
1,904kWh x 9.15p
= £174.23

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

Balance **£3,026.02**

Year 19

FiT Generation
3,777kWh x 7.80p
= £294.72

Export Income
1,889kWh x 9.48p
= £179.04

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

Balance **£4,066.54**

Year 20

FiT Generation
3,744kWh x 8.08p
= £302.65

Export Income
1,872kWh x 9.82p
= £183.86

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

Balance **£5,142.99**