£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

Night Takeoff Of The American Space Shuttle
Growth Shares

How UK investors can get access to the $2trn SpaceX stock IPO TODAY

Investors in the UK can get exposure to space powerhouse SpaceX today via several investment trusts that trade on the…

Read more »

Young black colleagues high-fiving each other at work
Investing Articles

Down 23% from its highs, I’ve just bagged myself a FTSE 100 bargain!

Stephen Wright has seized the opportunity to buy shares in a FTSE 100 company with outstanding growth prospects at an…

Read more »

Close-up image depicting a woman in her 70s taking British bank notes from her colourful leather wallet.
Investing Articles

How to turn an empty ISA into £100 a month in passive income

Stephen Wright outlines how real estate investment trusts can help UK investors aim for £100 a month in passive income…

Read more »

Man riding the bus alone
Investing Articles

Down 23%! Should I buy Meta Platforms for my ISA or SIPP?

Meta stock looks undervalued after sliding steadily lower since last summer. But should I buy the social media giant for…

Read more »

A rear view of a female in a bright yellow coat walking along the historic street known as The Shambles in York, UK which is a popular tourist destination in this Yorkshire city.
Investing Articles

£5,000 invested in Greggs shares 2 years ago is now worth…

Anyone who bought Greggs' shares two years ago will now be sitting on heavy losses. Is there potential for a…

Read more »

Investing Articles

10 days to the next stock market crash?

What happens to the stock market when the current ceasefire in the Middle East expires? And what should investors do…

Read more »

Middle-aged Caucasian woman deep in thought while looking out of the window
Investing Articles

How to try and double the State Pension with just £30 a week

By saving money each week and investing regularly, even someone without a lot of cash to spare can aim to…

Read more »

UK financial background: share prices and stock graph overlaid on an image of the Union Jack
Investing Articles

2 badly beaten-down small caps to consider for a £20,000 Stocks and Shares ISA

Ben McPoland highlights a pair of UK small caps that have sold off heavily, making them worth considering for a…

Read more »