ah.. also this. Why are you assuming the system will be worthless after 25 years?
the panels are still guarateed to be capable of producing 80% of their initial rated output at that point, and given the likely price of electricity by that stage, solar PV systems should retain a significant level of value.
plus in actual cash terms, the person invests eg £9500 in a solar system, at that point effectively that money is gone, replaced by an annual payment. The payment they actually receive each year shouldn't then also have £380 taken off it as you're then basically double counting for this side of things in your estimates.
It's really most comparable IMO to a pension or something similar that makes annual cash payments, but has a much lower value if someone tries to cash it in.