You totally forgot about commercial income, Boxes, Corporate tickets etc.
Lets add on 30 boxes at £800 per match - £24,000 per match - £576,000 per season.
Then lets go for 200 corporate tickets at £60 each - £12,000 per match - £288,00 per season.
Matchball Sponsorship £1000 per match -...