You may like to think your math is simple, but it is not. You've ignored the effects of inflation in your calculations.
A common error in long-term planning.
this is covered in one of my 'pre-emptive' answers... a common error if you don't read carefully lol.. no problem, who pays full attention when reading stuff on the internet.
