Year

FiT Generation

Export Income

In-house savings

Balance

Year 1

FiT Generation
4,013kWh x 4.00p
= £160.50

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

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

Balance **£-9,833.17**

Year 2

FiT Generation
4,012kWh x 4.10p
= £164.50

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

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

Balance **£-9,302.56**

Year 3

FiT Generation
4,011kWh x 4.20p
= £168.58

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

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

Balance **£-8,752.25**

Year 4

FiT Generation
4,009kWh x 4.31p
= £172.70

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

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

Balance **£-8,181.58**

Year 5

FiT Generation
4,006kWh x 4.42p
= £176.88

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

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

Balance **£-7,589.87**

Year 6

FiT Generation
4,002kWh x 4.53p
= £181.10

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

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

Balance **£-6,976.47**

Year 7

FiT Generation
3,996kWh x 4.64p
= £185.35

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

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

Balance **£-6,340.73**

Year 8

FiT Generation
3,988kWh x 4.75p
= £189.62

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

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

Balance **£-5,681.99**

Year 9

FiT Generation
3,979kWh x 4.87p
= £193.92

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

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

Balance **£-4,999.62**

Year 10

FiT Generation
3,968kWh x 5.00p
= £198.21

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

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

Balance **£-4,292.98**

Year 11

FiT Generation
3,955kWh x 5.12p
= £202.51

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

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

Balance **£-3,561.45**

Year 12

FiT Generation
3,940kWh x 5.25p
= £206.80

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

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

Balance **£-2,804.44**

Year 13

FiT Generation
3,924kWh x 5.38p
= £211.07

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

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

Balance **£-2,021.34**

Year 14

FiT Generation
3,905kWh x 5.51p
= £215.31

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

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

Balance **£-1,211.59**

Year 15

FiT Generation
3,884kWh x 5.65p
= £219.50

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

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

Balance **£-374.64**

Year 16

FiT Generation
3,860kWh x 5.79p
= £223.64

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

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

Balance **£-1,215.13**

Year 17

FiT Generation
3,835kWh x 5.94p
= £227.72

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

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

Balance **£-322.27**

Year 18

FiT Generation
3,807kWh x 6.09p
= £231.72

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

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

Balance **£599.23**

Year 19

FiT Generation
3,777kWh x 6.24p
= £235.63

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

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

Balance **£1,549.76**

Year 20

FiT Generation
3,744kWh x 6.39p
= £239.44

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

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

Balance **£2,529.70**