Some more food for thought.
In the original FiTs consultation documents there is included an analysis of the then (early 2009) PV installation costs and it is upon those figures that the current FiT rates are based. They also included a prediction of possible future costs.
The figures there are broken down, but I'll summarise them here.
2009 costs:
2.5 kWp retrofit - £13,250
4.0 kWp retrofit - £19,200
10.0 kWp retrofit - £43,000
Plus £1,000 every 15 years to allow for inverter replacement.
2015 predicted costs
2.5 kWp retrofit - £8,325
4.0 kWp retrofit - £10,796
10.0 kWp retrofit - £24,200
Those 2009 costs led to an initial tariff of 41.3p being set for <4kW retrofit systems in 2010 and a predicted rate in 2015 of 28.8p (for Year 6) and this was based on a likely production figure of 850 kWh per kWp per year.
So, looking at just a 4kW system and ignoring export and import offset to keep things simple:
2010 - 4kWp generates 3400 kWh at 41.3p - pays £1,404 against cost of £19,200 = breakeven 13.7 years
2015 - 4kWp generates 3400 kWh at 28.8p - pays £979 against cost of £10,796 = breakeven 11.0 years
So a possible rate for 2012 could be set at maybe 12 years breakeven against a 4kW system cost of currently around £13,000 which would give £1083 per year at a rate of 31.8p
Of course, apart from simple maths, political issues come in to play as well. Such as 'do we need to apply a brake to the current level of take-up?'
I think that's more or less a given and so the rate could be around 25 - 30p.