| Today | $5,000upfront cash, taxes & feesSee breakdown- Upfront purchase, down payment & fees
- $5,000
| $3,000upfront cash, taxes & feesSee breakdown- Upfront purchase, down payment & fees
- $3,000
| B $2,000No return this period | A $0 · B $2,000Tracked cash account |
|---|
| Year 1 | $13,052loan payments + running costsSee breakdown- Loan / lease payments & fees
- $9,394
- Fuel / charging
- $1,400
- Insurance
- $1,900
- Routine maintenance & tires
- $358
| $9,978loan payments + running costsSee breakdown- Loan / lease payments & fees
- $6,319
- Fuel / charging
- $1,400
- Insurance
- $1,550
- Routine maintenance & tires
- $460
- Uncovered repairs
- $250
| B $3,073No return this period | A $0 · B $5,073Tracked cash account |
|---|
| Year 2 | $13,066loan payments + running costsSee breakdown- Loan / lease payments & fees
- $9,394
- Fuel / charging
- $1,400
- Insurance
- $1,900
- Routine maintenance & tires
- $372
| $9,996loan payments + running costsSee breakdown- Loan / lease payments & fees
- $6,319
- Fuel / charging
- $1,400
- Insurance
- $1,550
- Routine maintenance & tires
- $478
- Uncovered repairs
- $250
| B $3,069No return this period | A $0 · B $8,142Tracked cash account |
|---|
| Year 3 | $13,080loan payments + running costsSee breakdown- Loan / lease payments & fees
- $9,394
- Fuel / charging
- $1,400
- Insurance
- $1,900
- Routine maintenance & tires
- $386
| $10,022loan payments + running costsSee breakdown- Loan / lease payments & fees
- $6,319
- Fuel / charging
- $1,400
- Insurance
- $1,550
- Routine maintenance & tires
- $496
- Uncovered repairs
- $258
| B $3,057No return this period | A $0 · B $11,200Tracked cash account |
|---|
| Year 4 | $13,344loan payments + running costsSee breakdown- Loan / lease payments & fees
- $9,394
- Fuel / charging
- $1,400
- Insurance
- $1,900
- Routine maintenance & tires
- $400
- Uncovered repairs
- $250
| $10,055loan payments + running costsSee breakdown- Loan / lease payments & fees
- $6,319
- Fuel / charging
- $1,400
- Insurance
- $1,550
- Routine maintenance & tires
- $514
- Uncovered repairs
- $273
| B $3,288No return this period | A $0 · B $14,488Tracked cash account |
|---|
| Year 5 | $13,358loan payments + running costsSee breakdown- Loan / lease payments & fees
- $9,394
- Fuel / charging
- $1,400
- Insurance
- $1,900
- Routine maintenance & tires
- $414
- Uncovered repairs
- $250
| $10,088loan payments + running costsSee breakdown- Loan / lease payments & fees
- $6,319
- Fuel / charging
- $1,400
- Insurance
- $1,550
- Routine maintenance & tires
- $532
- Uncovered repairs
- $288
| B $3,269No return this period | A $0 · B $17,757Tracked cash account |
|---|
| Year 6 | $3,986loan payments + running costsSee breakdown- Fuel / charging
- $1,400
- Insurance
- $1,900
- Routine maintenance & tires
- $428
- Uncovered repairs
- $258
| $3,803loan payments + running costsSee breakdown- Fuel / charging
- $1,400
- Insurance
- $1,550
- Routine maintenance & tires
- $550
- Uncovered repairs
- $303
| B $183No return this period | A $0 · B $17,940Tracked cash account |
|---|
| Year 7 | $4,015loan payments + running costsSee breakdown- Fuel / charging
- $1,400
- Insurance
- $1,900
- Routine maintenance & tires
- $442
- Uncovered repairs
- $273
| $3,836loan payments + running costsSee breakdown- Fuel / charging
- $1,400
- Insurance
- $1,550
- Routine maintenance & tires
- $568
- Uncovered repairs
- $318
| B $179No return this period | A $0 · B $18,118Tracked cash account |
|---|