Everyone should make their own assumptions and calculations, these DRAFT calculations may be wrong.
Depreciation makes all the difference. I have taken a car with very good percentage residuals, the Audi A1, and although it is set to retain say 52% (What Car?) after 3 years as opposed to the say 35% of the 3 Style, because the Audi's list is nearly twice as high its depreciation is much higher.
I also put the 1.2 Polo in to compare it, along with the smallest Volvo (which is nevertheless a larger car) and the Sandero whose low price makes it likely to cost less per year than the MG (albeit for a lower-powered car from a brand which sets out to be "cheap").
These figures are all assumptions which will vary from person to person. The money which the MG saves or costs extra every year presumes the money is borrowed and makes no allowance for purchase discounts (low to non-existent on the Audi and the MG) or the money saved on the MG's insurance. If you think anything is wrong, please post it here.
Car Cost Comparison Calculator (DRAFT!)
Audi A1 | VW Polo | Volvo V40 | Dacia Sandero | MG3 | |
1.4TFSI | 1.2TSI | T2 ES | L. 0.9TCe | Style | |
cc | 1,390 | 1,197 | 1,596 | 898 | 1,498 |
PS | 122 | 105 | 120 | 90 | 106 |
0-60 (s) | 8.9 | 9.7 | 9.4 | 11.1 | 10.4 |
mpg (urban) | 41.5 | 41.5 | 41.5 | 44.1 | 37.7 |
CO2 (g/km) | 124 | 124 | 124 | 116 | 136 |
VED (yr 2 on) £ | 105 | 105 | 105 | 30 | 125 |
Insurance Group | 15 | 14 | 19 | 7 | 4 |
Climate control £ | 330 | 415 | Y | N | Y |
Front electric windows | Y | Y | Y | Y | Y |
Rear electric windows | N | N | Y | Y | Y |
Cruise control | 225 | Y | 225 | Y | Y |
Alloys | Y | Y | Y | 425 | Y |
Metallic Paint | 340 | 535 | 550 | 495 | 350 |
Parking Sensors (rear) | 345 | Y | 325 | 250 | Y |
Option cost total £ | 1,240 | 950 | 1,100 | 1,170 | 350 |
New List Price £ | 17,910 | 16,210 | 18,995 | 8,795 | 9,999 |
With Options | 19,150 | 17,160 | 20,095 | 9,965 | 10,349 |
Diff to MG | 8,801 | 6,811 | 9,746 | (384) | |
After 3 years £ DRAFT | 10,000 | 6,800 | 9,000 | 4,200 | 3,700 |
Diff to MG DRAFT | 6,300 | 3,100 | 5,300 | 500 | |
Extra Depreciation over MG DRAFT | 2,501 | 3,711 | 4,446 | (1,034) | |
Retained Value as % of list DRAFT | 52% | 40% | 45% | 42% | 36% |
Depreciation Cost DRAFT | 9,150 | 10,360 | 11,095 | 5,765 | 6,649 |
Depreciation Per Year DRAFT | 3,050 | 3,453 | 3,698 | 1,922 | 2,216 |
Extra Annual Depreciation DRAFT | 834 | 1,237 | 1,482 | (345) | |
Average to Finance DRAFT | 14,575 | 11,980 | 14,548 | 7,083 | 7,025 |
At 7% pa DRAFT | 1,020 | 839 | 1,018 | 496 | 492 |
Cost of petrol (10,000 miles pa) | |||||
Gallons DRAFT | 241 | 241 | 241 | 227 | 265 |
Litres DRAFT | 530 | 530 | 530 | 498 | 583 |
@£1.40/l = £pa DRAFT | 741 | 741 | 741 | 698 | 816 |
VED yrs 2 and 3 DRAFT | 105 | 105 | 105 | 30 | 125 |
“Depreciation Cost” pa DRAFT | 3,050 | 3,453 | 3,698 | 1,922 | 2,216 |
“Finance Cost” DRAFT | 1,020 | 839 | 1,018 | 496 | 492 |
Insurance | |||||
Servicing | |||||
Total “cost” per year DRAFT | 4,917 | 5,138 | 5,563 | 3,145 | 3,649 |
Extra cost over MG DRAFT | 1,267 | 1,489 | 1,914 | (559) |
Source for depreciation figures: What Car? (residuals increased for options on Audi and VW); assumption for MG at much lower percentage.
15/03/2014: increased purchase price of V40 T2 to £18,995; reduced cost for metallic paint on MG3 to £350. Please treat all these amounts as indicative!
Last edited by patpending on Sat Mar 15, 2014 3:09 pm; edited 3 times in total