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

Mature black woman at home texting on her cell phone while sitting on the couch
Investing Articles

Down 32% and with a P/E of 9.5, is this FTSE 250 share too cheap to ignore?

This FTSE 250 share is in freefall after slashing guidance for this financial year. But Royston Wild eyes a potential…

Read more »

Chalkboard representation of risk versus reward on a pair of scales
Growth Shares

Why high oil prices could be good news for Lloyds shares

Jon Smith talks through the implications of elevated oil prices and translates that through to the potential impact on Lloyds'…

Read more »

Investing Articles

Lists of income stocks to buy almost never include this one — but with a forecast 8.2% yield, I think they should!

This FTSE firm, not always seen as an income play, has a forecast yield of 8.2%, underlining why it's one…

Read more »

Person holding magnifying glass over important document, reading the small print
Investing Articles

Aviva’s share price is down 13% to under £7, despite outstanding 2025 results! Time for me to buy more?

I think Aviva’s share price reflects an outdated view of the business, and that gap between perception and reality is…

Read more »

Arrow symbol glowing amid black arrow symbols on black background.
Investing Articles

Shell’s £33+ share price is near an all-time high, so why am I going to buy more as soon as possible?

Shell's strong cash generation and improving growth drivers contrast with a share price well below my valuation, suggesting major long‑term…

Read more »

DIVIDEND YIELD text written on a notebook with chart
Investing Articles

An 8.4% forecast yield but down 16%! Time for me to buy more of this FTSE 100 passive income star?

This FTSE 100 passive‑income machine is delivering rising payouts and strong forecasts, and its share price suggests the market hasn’t…

Read more »

CEO Mark Zuckerberg at F8 2019 event
Investing Articles

£10,000 invested in Meta Platforms Stock 5 years ago is now worth…

Meta Platforms has been throwing good money after bad at Reality Labs since 2021, but the stock has more than…

Read more »

Middle-aged white man pulling an aggrieved face while looking at a screen
Investing Articles

£7,500 invested in Diageo shares 5 weeks ago is now worth…

Our writer wonders if Diageo shares are worth a look at a 14-year low, or whether this FTSE 100 spirits…

Read more »