Financial Model · PM Surya Ghar Aligned

Solar PV ROI & Payback Calculator

Calculate your rooftop solar plant’s payback period, 25-year cumulative net savings, IRR, and Levelized Cost of Electricity (LCOE). Modeled for real Indian operating conditions.

Quick Presets:

1. System & Capital Investment

5 kW
kW
Rooftop capacity in kilowatts peak (kWp). Select preset or type any size up to 500 kW.
₹
Estimated turnkey installation cost in Maharashtra (~₹64,000/kW for 5 kW). Enter your installer's exact quotation if available.
PM Surya Ghar: Muft Bijli Yojana SubsidyAuto-deduct central subsidy (₹30k for 1kW, ₹60k for 2kW, ₹78k max for 3–10 kW).
₹
Net Out-of-Pocket Investment (C₀):₹2,42,000

2. Energy Generation & Aging

kWh/yr
Formula: 4.0 units per kW per day × 365 days = 1,460 units/kW/year.
0.75%
%/yr
Standard Tier-1 mono PERC/TOPCon modules degrade at 0.75% annually.

3. Electricity Tariff & Consumption Slabs

₹/unit
For a house consuming ~400 units/month, the effective blended tariff in Maharashtra is ~₹10/unit. As consumption rises, the per-unit tariff for units 301–500 is ₹15.00, and above 500 units it reaches ₹17.50!
4.0%
%/yr
Expected compound annual increase in utility grid electricity tariff (default 4.0%).

4. Plant Maintenance (AMC) & Overhauls

Solabrix SS Rate
₹/yr
Auto-filled from Solabrix SolarSaathi pricing table (₹7,995 for 5 kW). You can enter any custom AMC amount.
4.0%
%/yr
Expected compound annual increase in servicing and labor maintenance costs (default 4.0%).
First Year AMC Free Under Installer WarrantySets Year 1 AMC to ₹0; scheduled maintenance payments start in Year 2.
Include Year-10 Inverter Overhaul / ReplacementPrudent reserve (~15% of Capex) when 10-year OEM inverter warranty matures.
₹
25-Yr Net Savings
₹26.99 L
Total gross savings minus all AMC & inverter costs.
25-Yr Total Generation
1.67 L units
1,66,982 kWh lifetime clean energy
Project IRR (Annualized)
30.5%
Outperforms bank fixed deposits (7%) & mutual funds.
Solar LCOE (Per Unit)
₹4.02
vs ₹10.00 – ₹17.50+ escalating grid tariff.
Net Lifetime Profit
₹24.57 L
Net financial gain after recovering 100% of Capex.

25-Year Cumulative Cash Flow & Break-Even Trajectory

Initial CapexBreak-EvenNet Profit
YrGen (kWh)Tariff (₹)Gross SavingsMaintenanceNet AnnualCumulative Position

The Engineering Math Behind Solar ROI

1. How does the 4.0 units/kW/day generation formula work?

Across Maharashtra and central India, solar plants receive an average of 4.0 to 4.5 Effective Sun Hours (ESH) per day throughout the year (accounting for monsoon lulls and summer peaks). Multiplying 4.0 units/day by 365 days yields a canonical annual benchmark of 1,460 units per kW of installed solar. For a 5 kW plant, that is 7,300 clean kWh in Year 1.

2. Why does high consumption make solar pay back much faster?

In India, progressive electricity billing means higher slabs carry punitive per-unit rates. For a home consuming ~400 units/month, the blended average rate is ~₹10/unit. But every unit consumed between 301 and 500 units is charged at ₹15.00/unit, and units above 500 cost ₹17.50/unit! When solar cuts your consumption down from 500+ units into the lower slabs, it displaces the most expensive power first.

Frequently Asked Questions

How does 0.75% yearly degradation affect 25-year returns?

Tier-1 monocrystalline panels feature a 25-year linear performance warranty. Degrading at 0.75% annually, a plant that produces 7,300 kWh in Year 1 will still reliably generate approximately 6,090 kWh in Year 25 (over 83% of original generation capacity).

How do tariff and AMC escalation rates impact returns?

Over 25 years, utility grid tariffs and field maintenance costs both grow due to inflation. We provide separate escalation controls (both defaulting to 4.0% per year). While rising electricity tariffs expand your annual avoided-cost savings, AMC escalation realistically accounts for increasing technician wages and operational servicing costs over the plant's 25-year life.

Protect Your 25-Year Solar Investment

A great financial model is only as good as physical rooftop maintenance. Solabrix delivers engineering diagnostics, scheduled washing, earthing maintenance, and rapid problem resolution across Pune.