a couple of additional costs to consider:
- GST (estimate it at 10% of profit for quick calcs)
- costs on purchase (stamp duty etc - say $15k)
- sales costs (agent will want ~3% so there is $24k)
- bank fees (will most likely have early termination as well - say $2.5k conservative)
- plans and...