Solar only
- Payback
- 8.7 yrs
- Annual benefit
- £825
- Upfront cost
- £7,200
- Generation
- 3,880.1 kWh
1,872.2 kWh self-consumed, 2,008 kWh exported.
Sensitivity range: £13,556 to £20,507.
How this scenario is calculated
- Annual consumption uses electricity-consumption-v1-manual-seed-2026-05 at 3,800 kWh/year (good directional confidence).
- Generation lookup uses UK Average at 907 kWh per kWp per year for a south-west roof.
- Average semi-detached install size assumed at 4.6 kWp across 23 m2 of roof area.
- Solar cost model uses £2,100 fixed plus £1,100 per kWp for semi-detached homes.
- Energy prices assumed to rise by 4% per year.
- Standing charge held constant at £201 per year.
- Self-consumption estimated at 48% based on occupancy, day usage and storage.