Yeah! You're right.. my mistake on that calculation..
(Dunno if this was obvious, but I worked out that it's easiest to work out the breakeven year by subtracting the final year cash flow from the net profit... (that make sense? Beforehand, I kept on adding up until reach breakeven point...))