So you save $7K over the next 3 years by moving to single ownership, and you say this is compelling? Wouldn't you stamp duty be more than that?
Also, it looks like you've assumed an ongoing $20K pa taxable loss on the IP. Won't this reduce over time, as rent rises, and depreciation deductions...