Solar · savings and payback
A 4.0 kWp system in London, costing £5,600 installed. Generation comes from the same physics engine as every other page here; the money comes from an engine pinned by 67 hand-computed reference cases.
Only 35% of what this system generates is worth the full 27p/kWh you pay for grid electricity.
The rest is exported, and exported energy earns far less. That single gap moves the payback year more than panel choice, tilt or efficiency ever will — which is why a calculator that values every generated kilowatt-hour at your import rate will always tell you a happier story than the meter does.
The figures above are one run through one set of assumptions. This is the same calculation run 200 times with the six inputs that matter most drawn from their own distributions — how sunny the year is, how fast the panels degrade, how energy and export prices move, how much of the output is used at home, and what the system actually cost.
Across 200 modelled scenarios, this system pays back as early as 8.0 years and as late as 11.5 years, with the middle at 9.6 years. Eighty per cent of the modelled outcomes fall between those two figures.
The base case is not the middle of the range. It comes out at 8.9 years while the middle of the modelled scenarios is 9.6 years — later. That gap is not a rounding artefact: the cost distribution has a longer tail upwards than downwards, and an array declared unshaded can turn out to be shaded but cannot turn out to be better than unshaded. Both push the middle away from the optimistic end.
Every modelled scenario paid back within 25 years. That is a statement about the spread of these assumptions, not a guarantee about a roof.
| Measure | Base case | Favourable end | Middle | Unfavourable end |
|---|---|---|---|---|
| Payback | 8.9 years | 8.0 years | 9.6 years | 11.5 years |
| Net present value | £3,991 | £4,689 | £2,836 | £1,285 |
It is a sensitivity interval, not a forecast. It says that if the assumed distributions are right, 80% of sampled outcomes land between those figures. It does not say those distributions match reality, because they have never been checked against observed installations — nobody has fed this model a few hundred real systems and asked how often the outcome fell where it said. Until that happens the honest phrasing is "80% of modelled scenarios" — which is why nothing on this page calls any outcome probable, expected or typical. Those are claims about roofs, and this is a statement about a model.
Uncertainty model 0.1.0 · 200 samples, Latin hypercube with a Gaussian copula · seed 3322677785, derived from the scenario rather than a clock, so the same inputs always produce the same range.
| Month | kWh |
|---|---|
| Jan | 109 |
| Feb | 164 |
| Mar | 327 |
| Apr | 479 |
| May | 519 |
| Jun | 533 |
| Jul | 553 |
| Aug | 480 |
| Sep | 401 |
| Oct | 253 |
| Nov | 151 |
| Dec | 90 |
| Total | 4060 |
| Assumption | Value | Why it matters |
|---|---|---|
| System cost | £5,600 | £1,400 per kWp — change it above to match your quote |
| Import rate | 27p/kWh | What you avoid paying for each unit you use yourself |
| Export rate | 7p/kWh | What your supplier pays you. Rates vary enormously between countries and suppliers |
| Self-consumption | 35% | Without a battery or a demand profile, this is an estimate, not a measurement |
| Discount rate | 5% nominal | What the money could earn elsewhere |
| Energy price rise | 3% a year nominal | Nominal throughout — mixing real and nominal overstates the return |
| Panel degradation | 0.5% a year | Output falls slowly over the system's life |
| Inverter replacement | £900 at year 13 | Included, because inverters do not last 25 years |
| VAT | 0% | Not modelled. Sales tax and VAT treatment of domestic solar differs by country |
| Figure | Exactly what it is |
|---|---|
| Break even | The year cumulative savings first exceed what you paid. Undiscounted, so it ignores what the money could have earned elsewhere. |
| Year-one saving | Bill reduction in the first twelve months: energy you use yourself valued at your import rate, plus energy you export valued at your export rate. |
| Lifetime savings | The sum of every year's saving, in nominal money, after lifecycle costs such as the inverter replacement — but before the purchase price. It is not profit. Subtract the £5,600 you paid to get the net gain. |
| Levelised cost | Total discounted cost divided by total discounted generation — what each unit this system produces effectively costs you. Compare it against your import rate: below it, the system is cheaper than the grid. |
The generation figure is the reliable part: it comes from a model measured against PVGIS, and the deviation is published. The money is far less certain, and not because the arithmetic is shaky — it is exact, and pinned by reference cases — but because it rests on guesses about the next twenty-five years. Energy prices, export rates and how much of your own generation you happen to use will each move this answer more than any modelling error could.
That uncertainty is no longer left as advice to be careful about — it is quantified above, by running the same calculation 200 times with those guesses drawn from their own distributions. The honest reading of the break-even figure is the range rather than the single number, and the range is wider than the precision of "8.9 years" suggests.
The figures that deserve most confidence are still the relative ones: that self-consumption matters more than panel efficiency, and that an inverter replacement is worth budgeting for. Those survive every scenario in the range, because they follow from the shape of a solar day rather than from any particular guess about prices.