Gross proceeds on the sale (USD) = (325.33 CY × 1,000 shares) / 8.2781 CY/USD = USD39,300.08
Cost of investment (USD) = (271.11 CY × 1,000 shares) / 8.2781 CY/USD = USD32,750.27
Gross capital gain (USD) = USD39,300.08 ? USD32,750.26 = USD6,549.81
Net capital gain after tax = USD6,549.81 × (1 ? 0.20) = USD5,239.85
CY dividend paid = 9.02 CY × 1000 = 9,020 CY
Dividend Paid (USD) = 9020 CY / 8.2781 CY/USD = USD1,089.62
Dividend received after withholding tax = USD1,089.62 × (1 ? 0.10) = USD980.66
U.S. Taxes on dividends = USD1,089.62 × 20% = USD217.92
Tax withheld available for tax credit = 9,020 × 10% = 902 CY
Tax credit in US dollars = 902 CY / 8.2781 CY/USD = USD 108.96
Total after-tax return = [(5,239.85 + 980.66) ? 217.92 + 108.96] / 32,750.26 = 18.66%