For a simple picture, that spreadsheet's not bad. I have a couple of issues with it as crc_error has also noted. I think the growth is possibly conservative, which is good - let's not get over-excited! :D
But, instead of purchasing a $200,000 house every 2nd year, I changed it to purchase a...