one last fix for nitpickers:
updated property tax only once in five years 5(19k, 23.11k, 28.12k, 34.2k , 41.6k, 50.6k) and used the exact rent numbers (averaged it out before over an exponential increase, it actually ends up much less taking the exact).
final totals
