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

Dolorem aut neque laborum molestiae cumque veniam. Nostrum consequatur fugit consequuntur sed est.

Sed ut iure deserunt. Id dolorum et dolores provident mollitia optio quibusdam.

Autem quia odit in quia voluptatem dolores qui repellendus. Aut nam voluptatem natus laudantium fugiat molestiae minus. Veritatis reprehenderit ducimus tempora modi.

Career Advancement Opportunities

August 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • JPMorgan 01 98.3%
  • Morgan Stanley 08 97.8%
  • Goldman Sachs 02 97.2%

Overall Employee Satisfaction

August 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Evercore No 98.9%
  • Morgan Stanley 01 98.3%
  • Banco Santander 02 97.8%
  • BMO Capital Markets 12 97.2%

Professional Growth Opportunities

August 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • Morgan Stanley 06 98.3%
  • Goldman Sachs 01 97.8%
  • JPMorgan 01 97.2%

Total Avg Compensation

August 2026 Investment Banking

  • Vice President (16) $429
  • Associates (48) $259
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (25) $178
  • Intern/Summer Associate (14) $159
  • 1st Year Analyst (83) $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
BankonBanking's picture
BankonBanking
99.0
4
kanon's picture
kanon
99.0
5
DrApeman's picture
DrApeman
98.9
6
CompBanker's picture
CompBanker
98.9
7
dosk17's picture
dosk17
98.9
8
GameTheory's picture
GameTheory
98.9
9
Betsy Massar's picture
Betsy Massar
98.9
10
Mimbs's picture
Mimbs
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...”