The first problem you have is one of simple accounting, which is you are effectively double counting your real estate assets. And then analyzing what a portfolio like the one you propose to hold is likely to do in that period of time. That period of time being a 50-year analysis. What is important is the income you're getting off of it, which you say is $10,000 a year.