But very interesting maths Peter.
I did a very similar calculation before buying the Roadster as it was clearly going to cost more to run than the 4/4
In the end it was very easy to justify ...with my version of "Man Maths".
The £££ return on capital savings is dreadful - so I just decided to drive some of it round rather than look at it online!!