I changed it to 5,000 and was just about the same. I'll agree BTC/USD we'll never really know what it will be and well, difficulty is always on the rise. https://blockchain.info/charts/difficulty. Seriously, does it ever go down to make a difference?
Still no ROI in 12 months. If you aren't guaranteed a positive return on your investment then don't invest.