Hi Mindmaster
Contributions for Brimank council is 2%
The size of your 3 buildings seems small ( 35sq ), so i presume they would be approx 15,10 and 10 sq each.
If that is the case i think your resales is optimistic, unless you are on a Corner block.
Demolition should factor in possible...