Haven't actually written them out yet, for my post above I did it in my head, but here goes:
Purchase price $175,000.00
Purchase Costs $7,000.00 ($5,830 Stamp Duty and I'll round up to incl. conveyancer etc)
TOTAL MORTGAGE $182,000.00
Interest Rate 6%
Income Tax Rate 30%
Rent...