I think your definition of Capital Gains (CG) and Cash Flow (CF) may be backwards.
Melton is a nice area and there's probably going to be some capital gains, but its distance to the CBD, almost unlimited surrounding land (endless supply) suggests that it's not what I'd consider a long term...