£12,000 in savings? Here’s why I’d aim for £31,377 a year in passive income with FTSE 100 dividend stocks

Our writer Royston Wild explains how he plans to use FTSE 100 dividend stocks to build a magnificent passive income.

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.

happy senior couple using a laptop in their living room to look at their financial budgets

Image source: Getty Images

I’m convinced that buying UK shares is the best way to build long-term wealth. I myself have opened a Stocks and Shares ISA, an instrument that allows me to invest up to £20,000 in growth and dividend stocks without having to pay tax.

Please note that tax treatment depends on the individual circumstances of each client and may be subject to change in future. The content in this article is provided for information purposes only. It is not intended to be, neither does it constitute, any form of tax advice. Readers are responsible for carrying out their own due diligence and for obtaining professional advice before making any investment decisions.

Here’s how — thanks to the miracle of compound interest — I’m hoping I could turn this into a five-figure passive income once I retire.

Investing in the FTSE 100

For decades, UK shares have been a great way for average investors to make cash. The FTSE 100, for instance, has delivered an average annual return of 7.48% since it came into being 40 years ago.

If that annual average were to continue, I would, with an investment of £12,000 in Footsie stocks today, make a profit (excluding fees) of £897.60.

Over a 10-year period I would have made an impressive £8,976. This is far better than any savings account could have made me over that time.

But this is assuming that I withdrew my yearly gains as passive income to spend. With compounding, where I plough back any dividends I receive, I have an opportunity to make bigger (and potentially life-changing) returns.

With dividends reinvested, I could make an investment pot worth a whopping £25,294.45, as shown below.

Chart showing potential returns over a 10-year timeframe.
Created at thecalculatorsite.com

Compound gains

The beauty of compound interest allows me to make money on any dividends I reinvest as well as on my initial investment. And if I can afford to invest regularly after buying my first FTSE 100 shares, my eventual return could really take off.

Let’s say that I can purchase another £500 of Footsie stocks each month. That’s on top of the £12,000 I’ve already used to invest. I would have a huge £114,161.10 sitting in my account, as seen in the chart below.

Chart showing potential returns over a 10-year timeframe.
Created at thecalculatorsite.com

£31k+ passive income!

As I mentioned at the top, I’m buying shares to help me live comfortably when I retire. So I plan to continue investing in FTSE 100 stocks up until that point.

This is where things really get exciting. The principle compounding means that the longer I invest for, the greater sum of money I can expect once I stop.

If I invested that £500 a month for 30 years, I would have built up a pot of £783,417.49, assuming that 7.48% annual average stays the same.

Applying the 4% retirement drawdown rule — which would give me money for three decades before my investments run out — would provide me with a yearly passive income of £31,336.70.

A great way to invest

Of course past performance is no guarantee of future success. That average rate of return could well erode in the coming years thanks to company, industry, and macroeconomic factors.

But those figures above show what can be achieved. The growing number of Stocks and Shares ISA millionaires also underline what can be achieved by drawing up and sticking to an investment plan.

And the chances of successful investing today are improved thanks to the wealth of information available from experts like The Motley Fool.

Royston Wild has no position in any of the shares mentioned. The Motley Fool UK has no position in any of the shares mentioned. 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

Could this cheap FTSE 100 stock be the next Rolls-Royce?

Paul Summers casts his eye over a battered-but-high-quality FTSE 100 stock. Is this the next top-tier company to stage a…

Read more »

ISA Individual Savings Account
Investing Articles

Hesitant over a Stocks and Shares ISA? Here’s a way to deal with scary markets

Volatile stock markets are scaring potential investors away from getting started with their first Stocks and Shares ISA in 2026.

Read more »

This way, That way, The other way - pointing in different directions
Market Movers

Standard Life’s announced a £2bn deal but its share price is largely unchanged. Why?

James Beard considers why the Standard Life share price didn’t take off today (15 April) after the group announced it…

Read more »

Happy parents playing with little kids riding in box
Investing Articles

Up 12% in a month, Hollywood Bowl is a UK dividend stock on a roll

This 5%-yielding dividend stock was one of the top performers in the FTSE 250 index today. What sent it flying…

Read more »

Close-up of children holding a planet at the beach
Investing Articles

Young investors are taking the stock market on a rollercoaster ride. Here’s how retirees can buckle up

Mark Hartley reveals the volatile impact that younger investors are having on the stock market and how UK retirees can…

Read more »

Two female adult friends walking through the city streets at Christmas. They are talking and smiling as they do some Christmas shopping.
Investing Articles

£7,500 invested in Aviva shares 5 years ago is now worth…

A lump sum pumped into Aviva shares half a decade ago has grown a lot. Andrew Mackie looks at the…

Read more »

Young female hand showing five fingers.
Investing Articles

Could £20,000 invested in these 5 dividend shares produce £14,760 of passive income over the next 10 years?

James Beard considers the potential of dividend shares to deliver amazing levels of passive income. Here are five that have…

Read more »

Workers at Whiting refinery, US
Investing Articles

At 570p, is it too late to consider buying BP shares?

Since the end of February, when the conflict in the Middle East started, BP shares have soared nearly 20%. But…

Read more »