Your calcs should also consider the tax impact of losing the CGT discount.
Sub divn through Council isn't a CGT event eg if you sell the one site etc Demo of the house and selling two lots of fresh subdiv land is. And its unlikely to result in a capital gain. A common mistake is to assume...