I think your numbers are a bit optomistic. This is probably closer to the reality:

1,000,000 shop 150,000 to owner 50,000 profit 15,000 taxes

35,000 net profit.

If you live very frugally you can save 50,000/year from your earnings, but that's very unlike... Login to read more.