Numbers are right but I think there may be a few ways to look at it.
-Time value of money of 580,000 over 50 years is not 580,000. The last 30 years more or less don’t have an impact. If we include inflation we should also include discounting.
-can assume sale after 5, 10, 15, 20, etc and...