Think of the land value as money in the bank. That is, if you sold it today $700k is what you have. Add all other costs less the end value and you probably make a loss.
No OSL for two dwellings in Vic.
Construction costs too low for medium to high finish on a double storey.
Based on the other figures there's no profit in it.
