1) Government should also take 45% stake on Property Tax if wants to share 45% of capital gain! that's fare to share the gain also responsibility. Otherwise a silent partner only takes a return say 15-20% on exit but NOT 45% capital gain.....2) 18+22=40 not 44. your example number is not correct. 45%*44=19.8