The ETF path receives the same personal outlay as the AVD path. The AVD grows within its subsidised wrapper but is generally fully taxed on payout. The equity-fund path models partial exemption, saver allowance, advance lump sum and a deemed sale at retirement.
An advantage applies only to the selected assumptions. Changes in cost or tax can reverse the ranking.