it should have probably been
Rent - Interest(A) - Management Fees - Rates - Insurance - BC Fees= Net Return on Property. (pa)
since the rent is the only income, the rest are expenses. so you're looking at around $80 cost to hold per week (cashflow negative/negative geared).