Solar 25-Year Financial Forecast Calculator
Enter system size, cost, and location — get a year-by-year table with production degradation, rate inflation, maintenance costs, payback year, IRR, and NPV.
| Yr | Cal Year | Efficiency | Production (kWh) | Rate $/kWh | Saved ($) | Costs ($) | Net ($) | Cumul. Savings | Net Cash Flow |
|---|---|---|---|---|---|---|---|---|---|
| 1 | 2026 | 100.0% | 16,060 | $0.130 | $2,088 | $100 | $1,988 | $2,088 | $-13,412 |
| 2 | 2027 | 99.5% | 15,980 | $0.134 | $2,140 | $100 | $2,040 | $4,227 | $-11,373 |
| 3 | 2028 | 99.0% | 15,900 | $0.138 | $2,193 | $100 | $2,093 | $6,420 | $-9,280 |
| 4 | 2029 | 98.5% | 15,820 | $0.142 | $2,247 | $100 | $2,147 | $8,668 | $-7,132 |
| 5 | 2030 | 98.0% | 15,741 | $0.146 | $2,303 | $100 | $2,203 | $10,971 | $-4,929 |
| 6 | 2031 | 97.5% | 15,662 | $0.151 | $2,360 | $100 | $2,260 | $13,331 | $-2,669 |
| 7 | 2032 | 97.0% | 15,584 | $0.155 | $2,419 | $100 | $2,319 | $15,750 | $-350 |
| 8 * | 2033 | 96.6% | 15,506 | $0.160 | $2,479 | $100 | $2,379 | $18,230 | $2,030 |
| 9 | 2034 | 96.1% | 15,429 | $0.165 | $2,541 | $100 | $2,441 | $20,770 | $4,470 |
| 10 | 2035 | 95.6% | 15,352 | $0.170 | $2,604 | $100 | $2,504 | $23,374 | $6,974 |
How to Use This Calculator
Enter your system size, cost, and location
Start with your system's kilowatt capacity, total installed cost, and state. The calculator uses state-specific peak sun hours (PSH) — ranging from 3.7 in Seattle to 6.5 in Phoenix — to compute year-by-year production. Your federal ITC (30% through 2032) is automatically subtracted from your net investment, since the ITC directly reduces your payback period.
Set your electricity rate and inflation assumptions
Your current electricity rate (found on your utility bill) is the foundation of all savings projections. Rate inflation compounds the value of solar savings every year — at 3% inflation, a $0.13/kWh rate in 2026 becomes $0.24/kWh by 2046, making your solar production worth nearly twice as much in later years. Historical US electricity rate inflation has averaged 2-4% per year since 1980.
Read the year-by-year table and summary metrics
The table shows annual production (with degradation applied), money saved that year (with rate inflation applied), maintenance costs, and cumulative net cash flow. The payback year is highlighted in green — after that point, every dollar saved adds to your net profit. Summary metrics include IRR, NPV at 4% discount, and total ROI over 25 years.
The Formula
Panel degradation compounds from year one — a 0.5%/year degradation means the system produces 99.5% of year-1 output in year 2, 99.0% in year 3, and 87.8% in year 25. Rate inflation compounds the value of each kWh saved, partially offsetting the degradation effect. The combination of these two forces determines whether your solar investment improves or worsens financially over time compared to grid electricity.
Example
Standard scenario — 8 kW system in Texas, $22,000 installed
A typical Texas homeowner installs an 8 kW system at $22,000. After the 30% federal ITC ($6,600), the net investment is $15,400. Texas averages 5.5 peak sun hours per day.
25-Year Forecast Highlights
Year 12 sees a higher cost line from the $2,000 inverter replacement — this is reflected in the year's net savings dropping, but cumulative cash flow continues upward. By year 25, electricity rate inflation has more than doubled the per-kWh savings value compared to year 1, even accounting for panel degradation reducing production by about 12% from peak.
FAQ
Related Calculators
Embed This Calculator
Free to embed on your website. Just copy this code:
<iframe src="https://solarsizecalculator.com/solar-25-year-forecast-calculator"
width="100%" height="700" frameborder="0"
title="Solar 25-Year Financial Forecast Calculator"></iframe>