Help me with theses sensitivity analysis charts Key Performance Indicators Column$1$ Column$2$ Column$3$ Column$4$ Column$5$ Column$62024$ CAP $3\mathrm{.}23\%$ Terminal Cash Flow $$$$(147,458\mathrm{.}63)$ Cash Flow $$$$(2,451\mathrm{.}14)$ Rent Growth $6\%$ WACC $7\mathrm{.}76\%$ Equipty proportion $0\mathrm{.}9$ Debt proportion $0\mathrm{.}1$ Cost of Equity $7\mathrm{.}85\%$ Beta $1\mathrm{.}0010$ year treasury $4\mathrm{.}62\%$ Market Rate $3\mathrm{.}23\%$ Cost of Debt $6\mathrm{.}37\%$ Tax Rate $0\mathrm{.}004$ IRR $-12\mathrm{.}77\%$ NPV $$45,013\mathrm{.}65$ Cash on Cash Return $18\mathrm{.}34\%$ Cash Flow $-55,000$$$(7,632\mathrm{.}44)$$$(6,448\mathrm{.}04)$$$(5,192\mathrm{.}57)$$$(3,861\mathrm{.}78)$$$(2,451\mathrm{.}14)$

Sensitivity Table $1$

$$ VACANCY RATE RENT GROWTH $4\%$ RENT GROWTH $6\%$ RENT GROWTH $8\%5\%10\%15\%$

Sensitivity Table $2$

$$ Purchase Price $$ Cap Rate terminal value $-10\%$ Base Terminal Value Terminal value $+10\%9\%8\%7\%6\%5\%$ Purchase Price Increment $5\%$