I am no property developer and the spreadsheet has a lot of information. Couple of things I noticed.
1. Your interest rate is 5%, for my budgeting purposes I use 7% even today.
2. Construction window (year) 0.5 - Does this include getting DA?
3. Gross Rental Yeild 4% - For Melbourne the...