Have you considered secondary feedback effects? For example,

1) The new tax scheme would roughly double the incentives for tax evasion for middle class earners.
2) A large fraction of people might quit working altogether.
3) Emigration of net payers and immigration of net receivers would go up.

Is there a strong reason to think that these would be negligible?