cost over 10 years in euros and price after tradein

space start yaris HSD diff
9333 11426 2093

12volt accu 80 20
hsd accu 108 1300 euro after 12 jaar
maintanance 200 144 ? 1x a year
wheels 10 15 ?
cvt 75 0 1500 replace over 20 jaar
roadtax 232 309
fuel 1333 1043 15000km a year 1/18 vs 1/23km per liter
cvt oil 36,2 every 4 years

in 10years 19662 19668 diff yaris more cost after 10 years 2099
-6


sorry for the messy copy and past

looks like there is only a 2000 euro diff for a bigger more luxery car

but then again its 2000 more at time of buying to so 4000 euro in 10 years more cost.

EDIT
damm it does not line up.. mm maybe upload a excel sheet soon