yep, I reckon it's not enough.
What about porting the head (DIY, zero cost), leave the valves alone, run with the SS cams and bolt on a second hand Emerald plus second-hand TB's?
That would get you there below £1000, but not the 160 bhp level. The next step would be bigger valves, cams and a bigger exhaust.
Graham