Worked examples
Worked example: 100kWp commercial rooftop install, limited company, £95,000 net of VAT.
- Installation cost: £95,000 plus £19,000 VAT (reclaimable for VAT-registered businesses).
- AIA-eligible plant and machinery: £95,000 (assumes panels, inverters, mounting, cabling, battery).
- AIA deduction: £95,000 (well under the £1m cap).
- Corporation tax saved (at 25% main rate): £23,750.
- Net effective cost after AIA: £71,250.
- 25-year SEG income (assume 1p/kWh average export tariff, 35% export): approx. £8,400.
- 25-year self-consumption savings (assume 28p/kWh import, 65% self-consumed): approx. £490,000 (undiscounted).
Net IRR after AIA: ~17%. Payback: 4.5–5.5 years.
Worked example: 80kWp ground-mount, sole trader farm, £72,000.
- Sole trader at higher rate IT (45%): AIA saving £32,400.
- Net effective cost: £39,600.
- Payback drops below 4 years if SEG income is reinvested.