Your numbers don't match your claim.
I updated them (changed the difficulty to the 2.07B estimate for the next jump, changed power to 360W, and removed the BTC/USD increase, changed the lower diff increase/jump to 5%)
bitcoin mining profit calculatorEven with those changes that calculator is showing break even in June, with difficult 11x higher than the next jump at 22B