This is really clever and very helpful. You have done well with gathering all this info and putting it all together. Maybe you could get others to invest with you with such a great sales pitch as that.
We can always follow this if we have struggle in making our own financial plans, this is investing and then diversifying after the first investment will succeed, which I think OP's plan is achievable. In every business, we always start with planning and OP just showed his detailed plan, the next phase which he should do effectively is to implement that plan, well, selling at the right time is easy if an investor has the discipline.
Hopefully this thread is still alive when the time comes so we can all see this as a living evidence of a fulfilled plan.