Year

FiT Generation

Export Income

In-house savings

Balance

Year 1

FiT Generation
4,013kWh x 3.79p
= £152.07

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

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

Balance **£-9,799.27**

Year 2

FiT Generation
4,012kWh x 3.88p
= £155.87

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

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

Balance **£-9,232.95**

Year 3

FiT Generation
4,011kWh x 3.98p
= £159.73

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

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

Balance **£-8,645.06**

Year 4

FiT Generation
4,009kWh x 4.08p
= £163.64

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

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

Balance **£-8,034.82**

Year 5

FiT Generation
4,006kWh x 4.18p
= £167.60

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

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

Balance **£-7,401.50**

Year 6

FiT Generation
4,002kWh x 4.29p
= £171.59

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

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

Balance **£-6,744.33**

Year 7

FiT Generation
3,996kWh x 4.40p
= £175.62

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

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

Balance **£-6,062.58**

Year 8

FiT Generation
3,988kWh x 4.51p
= £179.67

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

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

Balance **£-5,355.51**

Year 9

FiT Generation
3,979kWh x 4.62p
= £183.73

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

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

Balance **£-4,622.38**

Year 10

FiT Generation
3,968kWh x 4.73p
= £187.81

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

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

Balance **£-3,862.47**

Year 11

FiT Generation
3,955kWh x 4.85p
= £191.88

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

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

Balance **£-3,075.06**

Year 12

FiT Generation
3,940kWh x 4.97p
= £195.94

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

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

Balance **£-2,259.45**

Year 13

FiT Generation
3,924kWh x 5.10p
= £199.99

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

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

Balance **£-1,414.95**

Year 14

FiT Generation
3,905kWh x 5.22p
= £204.00

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

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

Balance **£-540.91**

Year 15

FiT Generation
3,884kWh x 5.36p
= £207.98

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

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

Balance **£363.33**

Year 16

FiT Generation
3,860kWh x 5.49p
= £211.90

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

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

Balance **£-406.79**

Year 17

FiT Generation
3,835kWh x 5.63p
= £215.77

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

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

Balance **£559.62**

Year 18

FiT Generation
3,807kWh x 5.77p
= £219.56

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

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

Balance **£1,557.93**

Year 19

FiT Generation
3,777kWh x 5.91p
= £223.26

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

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

Balance **£2,588.64**

Year 20

FiT Generation
3,744kWh x 6.06p
= £226.87

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

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

Balance **£3,652.17**