You're making something that is simple into something complex.
K.I.S.S. always always always.
To succeed in the domain biz you just need to be an astute buyer, a master at monetization, aware of new keyword trends, and know when to sell and unload domains beginning to weaken in performance.
PS - Your numbers are all off by the way.