Permafrost I reckon your figures are about right (at first inspection)
However, can you see yourself living the Easyjet lifestyle for another 20 years? The nice thing about BA is that you can chop and change fleets/destinations and get to see a bit of the world. Whether that is worth the difference in cash is up to you.