Need help modeling office tenant rollovers

I'm kind of new to modeling rent rolls for office tenants in excel and want to build a model that shows cash flows on a yearly basis, but with a year that starts in June - May. I want to use as few rows as possible and want my Base Rental Income line (for each tenant) to have a formula that accounts for both in-place lease income as well as whatever the new rent will be once the in-place lease expires. For example, if lease expires in August, I want to allocate for three months of in-place collection and 9 months of collecting rent at new rents. I'm assuming all tenants leave after expiry so that rents can be raised to market. 

My initial though was to use a Yearfrac formula to appropriately separate in-place rent & new rent, but I'm struggling to incorporate the new rent into the formula. 

Anyone have any inputs on this? Would be eternally grateful! 

1 Comments
 
Most Helpful

Rem quas sed dolor fuga cumque non rem totam. Alias vel dolores esse voluptates nesciunt. Rem nihil aut impedit vitae voluptas quia. Architecto doloribus iusto id dolorum. Et sunt quibusdam voluptatem voluptate minima omnis sed velit. Et aperiam quas natus similique saepe.

Ut nam ut consectetur aut non rem quibusdam. Hic ab rerum vel expedita error. Ut quasi sunt minima similique.

Career Advancement Opportunities

August 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 98.9%
  • JPMorgan 01 98.4%
  • Goldman Sachs 01 97.8%
  • Morgan Stanley 07 97.3%

Overall Employee Satisfaction

August 2026 Investment Banking

  • Moelis & Company No 99.5%
  • Morgan Stanley 02 98.9%
  • Evercore 01 98.4%
  • Banco Santander 02 97.8%
  • BMO Capital Markets 12 97.3%

Professional Growth Opportunities

August 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 98.9%
  • Morgan Stanley 07 98.4%
  • Goldman Sachs 01 97.8%
  • JPMorgan No 97.3%

Total Avg Compensation

August 2026 Investment Banking

  • Vice President (16) $429
  • Associates (50) $259
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (26) $182
  • Intern/Summer Associate (14) $159
  • 1st Year Analyst (84) $151
  • Intern/Summer Analyst (75) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

1
redever's picture
redever
99.2
2
Secyh62's picture
Secyh62
99.0
3
kanon's picture
kanon
99.0
4
BankonBanking's picture
BankonBanking
99.0
5
DrApeman's picture
DrApeman
98.9
6
Betsy Massar's picture
Betsy Massar
98.9
7
dosk17's picture
dosk17
98.9
8
GameTheory's picture
GameTheory
98.9
9
CompBanker's picture
CompBanker
98.9
10
bolo up's picture
bolo up
98.8
success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”