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

HeatPumpSwitch › By house type › a 1976-1990 detached house

Heat pump vs gas boiler: a 1976-1990 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
£2,238
Heat pump
£1,861
Difference per year
£377
Simple payback
14.6 yrs
Gas boiler now
£2,238
Heat pump
£1,861

Assumptions behind these figures

  • House: detached house, 1976-1990, 140 m²
  • Space-heat demand as found 115 kWh/m²/yr
  • SCOP 3.4 @ 45 °C
  • Assumed existing boiler efficiency 82 %
  • 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 found115 kWh/m²/yr
Annual space heating19,320 kWh
Hot water2,200 kWh
Total delivered heat21,520 kWh
Implied heat loss10.7 kW
Assumed design flow temperature45 °C
Assumed SCOP3.4
Assumed existing boiler efficiency82 %

How these numbers were produced

  1. Delivered heat needed: 19,320 kWh (space) + 2,200 kWh (hot water) = 21,520 kWh
  2. Fuel energy at 82 % seasonal efficiency: 21,520 ÷ 0.82 = 26,244 kWh
  3. Current annual cost: 26,244 kWh × £0.0733 + £315 standing charges = £2,238
  4. Heat pump electricity: 21,520 kWh ÷ SCOP 3.4 = 6,329 kWh
  5. Heat pump annual cost: 6,329 kWh × £0.2611 + £209 standing charge = £1,861
  6. Running-cost difference: £2,238 − £1,861 = £377

Investment and payback

Installed cost, typical air source£13,000
Grant−£7,500
Net capital cost£5,500
Annual running-cost saving£377
Simple payback14.6 years

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

What actually decides it in this house

45 °C puts the SCOP around 3.4 — very close to break-even against gas, and comfortably ahead of oil, LPG or direct electric. The marginal radiator work to get here is usually cheaper than the running-cost difference over ten years.

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