My plan for an annual passive income of £12,000

Here’s my plan to set up a £12,000 passive income stream by investing £275 month in a Stocks and Shares ISA.

The content of this article was relevant at the time of publishing. Circumstances change continuously and caution should therefore be exercised when relying upon any content contained within this article.

You’re reading a free article with opinions that may differ from The Motley Fool’s Premium Investing Services. Become a Motley Fool member today to get instant access to our top analyst recommendations, in-depth research, investing resources, and more. Learn More.

Shot of a senior man drinking coffee and looking thoughtfully out of a window

Image source: Getty Images

Passive income is a beautiful thing. It is earnings that flow to me without my doing much at all. That is not to say I don’t have to work to set a passive income stream up. But, once set up, I shouldn’t have to do much to maintain it.

Some might strive for a buy-to-let property to generate passive income. I am aiming for a well-funded Stocks and Shares ISA. I won’t have to worry about repairs and insurance, find tenants, or chase rents with a Stocks and Shares ISA.

UK Stocks and Shares

I will need to build a substantial portfolio to generate £12,000 of passive income per year. There is no getting around that fact. As I said, passive income does not require much to maintain, but that does not say I won’t have to work to set it up. I will need to fund my portfolio, continue contributing to it for years, and let the power of compounding do its work.

According to research by IG, the average total return on the FTSE 100 from 1984 to 2019 was 7.8%. So, let’s say I have £10,000 in initial capital, and I could scrape together £275 per month to invest. Investing those amounts in a FTSE 100 tracker delivering that average return could produce a £317,976 investment portfolio after 25 years.

Now, that FTSE 100 tracker reinvested dividends, which was crucial for driving total return in this hypothetical scenario. When I am ready to start taking passive income from my portfolio, I could switch to another FTSE 100 tracker that distributes its dividends to me. Over the last five years, the average dividend yield on the FTSE 100 index has ranged between 3.4% and 4.7%. The median result of 3.8% is enough to deliver a little over £12,000 in dividend income.

Hassle-free passive income

There are a lot of assumptions baked into my plan. Can I save £275 per month for 25 years? Will something crop up that I need to dip into my passive income pot to deal with? Can a FTSE 100 tracker deliver an average return of 7.8% annually after fees? Perhaps not, but I think this is a good baseline scenario, and I can make some tweaks.

For example, I could put 50% of my funds into a FTSE 100 tracker, pick individual stocks with the rest, and try to boost my return. AJ Bell’s Q2 2022 dividend dashboard shows Rio Tinto, Glencore, Legal & General, Imperial Brands, and Anglo American have forecasted 2022 dividend yields of 13.5%, 11.6%, 7.5%, 7.5%, and 7%, respectively. Buying those stocks and reinvesting the dividends could at least lift my total returns for this year. I could also look for growth stocks to lift my returns.

And in 25 years, when it’s time to start drawing my passive income, searching for the best dividend payers again makes sense as I would like to take £12,000 from my account in dividends, but more would be better.

James J. McCombie owns shares in Anglo American and Rio Tinto. The Motley Fool UK has recommended Imperial Brands. Views expressed on the companies mentioned in this article are those of the writer and therefore may differ from the official recommendations we make in our subscription services such as Share Advisor, Hidden Winners and Pro. Here at The Motley Fool we believe that considering a diverse range of insights makes us better investors.

More on Investing Articles

Finger clicking a button marked 'Buy' on a keyboard
Investing Articles

Stock market correction: Is there still time to buy UK shares cheap?

Long-term investors can do well to stay calm through stock market corrections, and even crashes, and pick up shares when…

Read more »

Warm summer evening outside waterfront pubs and restaurants at the popular seaside resort town of Weymouth, Dorset.
Investing Articles

2 FTSE 100 blue-chips to consider for a new £20k Stocks and Shares ISA

Ben McPoland highlights a pair of high-quality FTSE 100 stocks that have strong momentum on their side yet are trading…

Read more »

Young Caucasian woman with pink her studying from her laptop screen
Investing Articles

Are depressed Lloyds shares just too tempting to miss now?

Lloyds shares are coming under renewed pressure as conflict in the Middle East threatens the fragile global economic recovery.

Read more »

Female student sitting at the steps and using laptop
Investing Articles

7 FTSE 100 shares that look cheap after the 2026 stock market correction

Falling stock markets often present bargain opportunities. Let's take a look at some of the cheapest FTSE 100 shares at…

Read more »

piggy bank, searching with binoculars
US Stock

Up 59% this year, this S&P 500 stock is smashing the index!

Jon Smith points out a stock from the S&P 500 that's flying right now as part of a transformation plan,…

Read more »

Businessman hand stacking money coins with virtual percentage icons
Investing Articles

Stock market correction: a rare second income opportunity?

Falling share prices are pushing dividend yields higher. That makes it a good time for investors looking for chances to…

Read more »

Finger clicking a button marked 'Buy' on a keyboard
Dividend Shares

I just discovered this REIT with a juicy 9% dividend yield

Jon Smith points out a REIT that just came on his radar due to the high yield, but comes with…

Read more »

Aviva logo on glass meeting room door
Investing Articles

£5,000 invested in Aviva shares 5 years ago is now worth…

Aviva shares have vastly outperformed the FTSE 100 over the last 5 years. Zaven Boyrazian explores just how much money…

Read more »