Thanks guys, I think i now what I did. I was very conservative with my figures.
I overestimated our living expenses, and underestimated things like rental potential. I wanted to make sure I had buffer upon buffer upon buffer - just incase.
Essentially our nett income is $11,500 (sometimes...