, your calculation is missing the lost feed-in tariff, 20% storage losses, maintenance charging in winter, and (at least for most) still VAT.
Also, you have to manage to push 5.5 kWh through the storage daily. With the 7kW on the roof, in my opinion, not even close to possible. I guess a maximum of 3 kWh. With heat pump and e-car, then only one remains.