Your figures are pretty good Daz, though I think you over budgeted a bit for land tax and repairs (but then probably under budget for letting fee on PM fees).
Then he gets a tax deduction on his $3,664 loss at the 38% tax rate which brings it down to $2,271 (give or take), and this is without...