Not quite. You'll have to half that Villa projection, because we're playing...Villa.
Realistically I can see perhaps a 2 goal defeat vs City, taking us back to +18. Meaning Villa, on +4, would need to beat us by 7 goals to level up the GD. But even if they levelled the GD we've still scored...