How to calculate rental cash flows with rent increasing at varying intervals

Just to see what the rate of return is for the one who is leasing and found astonishing figures of 120% and 118% respectively based on monthly and annual percent increases in rates

See the last two columns where I have added in the 2 semi-annual Commission amounts to get the final cash flows for 12 years