CHEQUE 1,300,000

VALOR TASA ANUAL RENDIMIENTO MENSUAL

INVERSION EN BANCO 1,300,000 8.65% 8746
TRABAJO 1/2 T 6,000
GASTOS NO MENOS 6,000

PROPIEDAD 300 AÑOS 400 M2

PABLO 500,000
JOSE 500,000
LAURA 1,000,000
INVERSION 2,000,000
TASA ISR ANUAL 35%

INFLAION ANUAL 5%

2006 70 2000000
2007 290 1000000
DEPRECIACION ANUAL INMUEBLE 10% 500000
RENDIMIENTO ANUAL 13.65% 500000

VALOR CASA

2006 2007 2008

- 2,000,000
8,750 483,750 540,000
tasa ISR anual 3,063 169,313 189,000

- 1,994,313 314,438 351,000

15.72% 17.55%
273,000.00
136,500.00
68,250.00
68,250.00

2009 2010 2011 2012 2013 2014 2015

540,000 540,000 540,000 540,000 540,000 540,000 540,000

189,000 189,000 189,000 189,000 189,000 189,000 189,000

351,000 351,000 351,000 351,000 351,000 351,000 351,000

17.55% 17.55% 17.55% 17.55% 17.55% 17.55% 17.55%
 0

2016

540,000
189,000

351,000 $239,075.97 vpn

17.55% 11.47% tir

$ 119,538 vna Ella