Heat pump vs gas boiler — the numbers, and every grant that changes them

HeatPumpSwitch › By house type › a 1967-1975 detached house

Heat pump vs gas boiler: a 1967-1975 detached house

A worked example with this building's own numbers, not an average. Everything below is calculated from the assumptions listed with it, and you can change any of them in the calculator.

Gas boiler now
£2,594
Heat pump
£2,374
Difference per year
£220
Simple payback
25.0 yrs
Gas boiler now
£2,594
Heat pump
£2,374

Assumptions behind these figures

  • House: detached house, 1967-1975, 140 m²
  • Space-heat demand as found 135 kWh/m²/yr
  • SCOP 3.0 @ 50 °C
  • Assumed existing boiler efficiency 80 %
  • Ofgem energy price cap, 1 July – 30 September 2026 (direct debit, average). Oil/LPG/coal are editable estimates, not primary-sourced.
  • Capital cost £13,000
  • Simple payback: no discount rate, no fuel-price inflation, no maintenance difference. Figures are calculations, not quotes.

Fabric and demand

Treated floor area140 m²
Space-heat demand as found135 kWh/m²/yr
Annual space heating22,680 kWh
Hot water2,200 kWh
Total delivered heat24,880 kWh
Implied heat loss12.6 kW
Assumed design flow temperature50 °C
Assumed SCOP3.0
Assumed existing boiler efficiency80 %

How these numbers were produced

  1. Delivered heat needed: 22,680 kWh (space) + 2,200 kWh (hot water) = 24,880 kWh
  2. Fuel energy at 80 % seasonal efficiency: 24,880 ÷ 0.80 = 31,100 kWh
  3. Current annual cost: 31,100 kWh × £0.0733 + £315 standing charges = £2,594
  4. Heat pump electricity: 24,880 kWh ÷ SCOP 3.0 = 8,293 kWh
  5. Heat pump annual cost: 8,293 kWh × £0.2611 + £209 standing charge = £2,374
  6. Running-cost difference: £2,594 − £2,374 = £220

Investment and payback

Installed cost, typical air source£13,000
Grant−£7,500
Net capital cost£5,500
Annual running-cost saving£220
Simple payback25.0 years

Boiler Upgrade Scheme, £7,500 (air source)

What actually decides it in this house

At 50 °C the SCOP is about 3.0, still under the 3.6 gas break-even. The gap is small enough that a heat pump tariff, or upsizing the three or four worst radiators, flips the answer. Get the room-by-room calculation before you decide.

Advertising

Get quotes for your property

Compare at least three installers. Ask each one for the heat-loss calculation and the design flow temperature in writing — that number decides your running cost more than the brand on the box.

Ad. If you request a quote through this link we may be paid a commission by the installer. It does not change your price, and we do not rank companies by how much they pay.

Similar houses

All 30 house types · Calculator · Grants · Methodology