PV Panel Installation

Year	FIT	E. Saved	Net Int.	Bank Acc.
1	£1,000	£150	£ 0	£ 1,150
2	£1,030	£158	£ 41	£ 2,379
3	£1,061	£165	£ 86	£ 3,691
4	£1,093	£174	£ 133	£ 5,090
5	£1,126	£182	£ 183	£ 6,581
6	£1,159	£191	£ 237	£ 8,169
7	£1,194	£201	£ 294	£ 9,858
8	£1,230	£211	£ 355	£ 11,654
9	£1,267	£222	£ 420	£ 13,562
10	£1,305	£233	£ 488	£ 15,587
11	£1,344	£244	£ 561	£ 17,737
12	£1,384	£257	£ 639	£ 20,016
13	£1,426	£269	£ 721	£ 22,432
14	£1,469	£283	£ 808	£ 24,991
15	£1,513	£297	£ 900	£ 27,700
16	£1,558	£312	£ 997	£ 30,567
17	£1,605	£327	£ 1,100	£ 33,599
18	£1,653	£344	£ 1,210	£ 36,806
19	£1,702	£361	£ 1,325	£ 40,194
20	£1,754	£379	£ 1,447	£ 43,774
21	£1,806	£398	£ 1,576	£ 47,554
22	£1,860	£418	£ 1,712	£ 51,544
23	£1,916	£439	£ 1,856	£ 55,754
24	£1,974	£461	£ 2,007	£ 60,196
25	£2,033	£484	£ 2,167	£ 64,879

Net AER: 6.81%
Total electricity saved: £7,159.06
Total FIT payments: £36,459.26
Total net interest received: £21,260.99
Total tax paid: £5,315.25

Money in the Bank

Year	Gross Int.	Tax	Net Int.	Bank Acc
1	£563	£ 113	£ 450	£12,950
2	£583	£ 117	£ 466	£13,416
3	£604	£ 121	£ 483	£13,899
4	£625	£ 125	£ 500	£14,400
5	£648	£ 130	£ 518	£14,918
6	£671	£ 134	£ 537	£15,455
7	£695	£ 139	£ 556	£16,011
8	£721	£ 144	£ 576	£16,588
9	£746	£ 149	£ 597	£17,185
10	£773	£ 155	£ 619	£17,804
11	£801	£ 160	£ 641	£18,445
12	£830	£ 166	£ 664	£19,109
13	£860	£ 172	£ 688	£19,796
14	£891	£ 178	£ 713	£20,509
15	£923	£ 185	£ 738	£21,247
16	£956	£ 191	£ 765	£22,012
17	£991	£ 198	£ 792	£22,805
18	£1,026	£ 205	£ 821	£23,626
19	£1,063	£ 213	£ 851	£24,476
20	£1,101	£ 220	£ 881	£25,357
21	£1,141	£ 228	£ 913	£26,270
22	£1,182	£ 236	£ 946	£27,216
23	£1,225	£ 245	£ 980	£28,196
24	£1,269	£ 254	£ 1,015	£29,211
25	£1,314	£ 263	£ 1,052	£30,262

Net AER: 3.60%
Total Net Interest Received: £17,762.44
Total Tax Paid: £4,440.61