Year

FiT Generation

Export Income

In-house savings

Balance

Year 1

FiT Generation
4,013kWh x 4.11p
= £164.91

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

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

Balance **£-9,831.17**

Year 2

FiT Generation
4,012kWh x 4.26p
= £170.82

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

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

Balance **£-9,295.64**

Year 3

FiT Generation
4,011kWh x 4.41p
= £176.89

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

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

Balance **£-8,737.35**

Year 4

FiT Generation
4,009kWh x 4.57p
= £183.14

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

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

Balance **£-8,155.42**

Year 5

FiT Generation
4,006kWh x 4.73p
= £189.56

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

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

Balance **£-7,549.03**

Year 6

FiT Generation
4,002kWh x 4.90p
= £196.13

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

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

Balance **£-6,917.31**

Year 7

FiT Generation
3,996kWh x 5.08p
= £202.86

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

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

Balance **£-6,259.43**

Year 8

FiT Generation
3,988kWh x 5.26p
= £209.73

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

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

Balance **£-5,574.54**

Year 9

FiT Generation
3,979kWh x 5.45p
= £216.74

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

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

Balance **£-4,861.80**

Year 10

FiT Generation
3,968kWh x 5.64p
= £223.89

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

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

Balance **£-4,120.37**

Year 11

FiT Generation
3,955kWh x 5.84p
= £231.16

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

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

Balance **£-3,349.45**

Year 12

FiT Generation
3,940kWh x 6.05p
= £238.56

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

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

Balance **£-2,548.21**

Year 13

FiT Generation
3,924kWh x 6.27p
= £246.05

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

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

Balance **£-1,715.86**

Year 14

FiT Generation
3,905kWh x 6.50p
= £253.65

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

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

Balance **£-851.63**

Year 15

FiT Generation
3,884kWh x 6.73p
= £261.33

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

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

Balance **£45.23**

Year 16

FiT Generation
3,860kWh x 6.97p
= £269.07

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

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

Balance **£975.43**

Year 17

FiT Generation
3,835kWh x 7.22p
= £276.88

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

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

Balance **£1,939.64**

Year 18

FiT Generation
3,807kWh x 7.48p
= £284.72

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

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

Balance **£2,938.51**

Year 19

FiT Generation
3,777kWh x 7.75p
= £292.59

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

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

Balance **£3,972.62**

Year 20

FiT Generation
3,744kWh x 8.02p
= £300.46

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

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

Balance **£5,042.50**