Share your opinion and earn yourself a free Motley Fool premium report!

We are looking for Fools to join a 75 minute online independent market research forum on 15th / 16th December.

To find out more and express your interest please click here

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.

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

Image source: Getty Images

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.

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

Businessman hand flipping wooden block cube from 2024 to 2025 on coins
Investing Articles

After huge gains for S&P 500 tech stocks in 2025, here are 4 moves I’m making to protect my ISA and SIPP

Gains from S&P tech stocks have boosted Edward Sheldon’s retirement accounts this year. Here’s what he’s doing now to reduce…

Read more »

View of Lake District. English countryside with fields in the foreground and a lake and hills behind.
Investing Articles

With a 3.2% yield, has the FTSE 100 become a wasteland for passive income investors?

With dividend yields where they are at the moment, should passive income investors take a look at the bond market…

Read more »

Smart young brown businesswoman working from home on a laptop
Investing Articles

Should I add this dynamic FTSE 250 newcomer to my Stocks and Shares ISA?

At first sight, a UK bank that’s joining the FTSE 250 isn’t anything to get excited by. But beneath the…

Read more »

Investing Articles

£10,000 invested in BT shares 3 months ago is now worth

BT shares have been volatile lately and Harvey Jones is wondering whether now is a good time to buy the…

Read more »

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

After a 66% fall, this under-the-radar growth stock looks like brilliant value to me

Undervalued growth stocks can be outstanding investments. And Stephen Wright thinks he has one in a company analysts seem to…

Read more »

Content white businesswoman being congratulated by colleagues at her retirement party
Investing Articles

Don’t ‘save’ for retirement! Invest in dirt cheap UK shares to aim for a better lifestyle

Investing in high-quality and undervalued UK shares could deliver far better results when building wealth for retirement. Here's how.

Read more »

Black woman using smartphone at home, watching stock charts.
Investing Articles

1 growth and 1 income stock to kickstart a passive income stream

Diversification is key to achieving sustainable passive income. Mark Hartley details two broadly different stocks for beginners.

Read more »

ISA coins
Investing Articles

How to aim for a £12k second income starting with a 20k ISA

With inflation and taxes on the rise, having a tax-free second income is now more important than ever. Zaven Boyrazian…

Read more »