I like your spreadsheet. I have done up one for myself quite similar (increasing from 3 IPs to 8 IPs over the next 5 years) and also used 4% growth for rent & capital gains. The government appears to target ~3% for inflation, so if rents increase inline with inflation it just means slightly...