That's a fair point. So revised figures are:
Cash price paid : £33,630 (£1,655 discount off list)
Estimated value now: £4,550
Depreciation: £29,080 (67% of total running cost)
Taxes & Insurance: £4,907 (11% ")
Maintenance: £9,500 (22% ")
Total running cost: £43,487 (£5,436 pa)
Mileage: 112,600 (38.6p per mile)
The maintenance costs broken down by year are:
Year 1: £184 (10k service)
Year 2: £358 (20k service)
Year 3: £1,469 (30k and 40k services, front & rear pads, 2 x tyres @ £300)
Year 4: £1,588 (50k and 60k services, front & rear pads)
Year 5: £1,290 (70k service, front discs & pads, 4 x tyres @ £670, geometry/alignment @ £190)
Year 6: £2,870 (80k and 90k services, front discs & pads, rear pads, 3 x tyres @ £500, new power steering pipe @ £810, geometry/alignment @ £190)
Year 7: £1,466 (100k service, new wheel bearing @ £455)
Year 8: £275 (110k service only!!)
Cheers,
Jon