Counteroffer to 120k, see if they increase the initial bid to 110 and call it a day. If they are reluctant, take the 95k factor in the tax and walk away. 5yrs worth of revenue is pretty damn good and gives you enough capital to invest in another project or other keyword domains that will generate the same or more.
