It’s possible to make a £35k a year passive income from a £20k ISA. One thing is required

A Stocks and Shares ISA is a great way of building passive income for my retirement. But another ingredient is needed to make a success of it.

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.

Smiling family of four enjoying breakfast at sunrise while camping

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.

Building a high and rising passive income looks like the key to a contented retirement, and my chosen way of doing this is to invest in FTSE 100 shares.

Stocks listed on London’s blue-chip index pay some of the most generous dividends in the world, with a forecast yield of 4.2% for 2024. While the US S&P 500 has smashed global markets in recent years, it only yields around 1.5%.

Dividend-paying UK shares are tempting for another reason. After relative underperformance, they seem cheap to me. A host of FTSE 100 stocks now trade at less than 10 times earnings, while yielding 5%, 6%, 7%, or more. Those are the companies I’m buying today. 

Building from the bottom

With luck, I should get an extra lift when these stocks swing back into favour. Assuming they do, that is. There are no guarantees when investing. While I wait, I’ll reinvest all my dividends to boost the value of my stake.

I’d aim to spread my risk by building a portfolio of at least 15 FTSE 100 stocks, covering different sectors and with different risk profiles. If I was investing a £20,000 Stocks and Shares ISA right now, from scratch, I’d split it five ways between the following companies.

Lloyds Banking Group, wealth manager M&G, mining giant Rio Tinto, utility giant National Grid and, if I was feeling brave, telecoms giant BT Group.

As my table shows, BT, Lloyds and Rio Tinto are cheap as chips, as measured by their price-to-earnings (P/E) ratio. M&G and National Grid are trading around fair value having enjoyed some share price growth over the last year. All offer terrific yields.


P/E ratioCurrent yieldOne-year performance
BT Group6.26.36%-6.83%
Lloyds6.55.04%-2.17%
M&G15.48.66%14.22%
National Grid16.85.16%4.50%
Rio Tinto8.66.95%-9.35%

Those five shares would give me an average yield of 6.43%. With luck, that will rise over time as the economy recovers and their profits grow. The risk is that one or two can’t keep up, and cut their dividends. Or even go bust. It can happen.

Got to last the course

Now here’s the key factor. The one thing that determines how well I do above all others. My investment time frame.

The longer I can leave my money invested, the longer my dividends and growth have to compound and grow. So if I invested my £20k at age 25 and it delivers an average total return of 8% a year, I could have a staggering £547,333 by age 68. If my shares still yielded 6.43%, that would generate income of £35,194 a year. All from just one year’s Stocks and Shares ISA.

Obviously, there are plenty of provisos. My portfolio may not grow at 8% a year (although it could also beat that). My stock picks may not even exist by the time I hit retirement. Inflation will have eroded the real terms value of my money. I may have raided my pot for another purpose.

However, the principle holds. Start investing as early as possible and, most important of all, stick with it. Oh, and invest more than one year’s Stocks and Shares ISA allowance. The more income shares I hold, the merrier my retirement should be.

Harvey Jones has positions in Lloyds Banking Group Plc, M&g Plc, and Rio Tinto Group. The Motley Fool UK has recommended Lloyds Banking Group Plc and M&g Plc. 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

DIVIDEND YIELD text written on a notebook with chart
Dividend Shares

A £5-a-day stock market plan for a 4-figure second income stream

Jon Smith talks through the process of generating income from the stock market even with a modest regular amount, benefitting…

Read more »

Thoughtful man using his phone while riding on a train and looking through the window
Investing Articles

Could 2026 be the year the Greggs share price recovers?

Dr James Fox takes a closer look at the Greggs share price and explores whether there's any value left in…

Read more »

Investing Articles

I’m targeting £42,949 in dividend income for my retirement from £20,000 in this 10.2%-yielding FTSE 250 gem!

This FTSE 250 income play yielding over 10% is powering my long term retirement plan. Here’s why I think it…

Read more »

Businessman with tablet, waiting at the train station platform
Investing Articles

Melrose shares could be the FTSE 100’s biggest winner in 2026

Dr James Fox has a lot of faith in Melrose shares with the stock poised to deliver on its turnaround…

Read more »

White female supervisor working at an oil rig
Investing Articles

‘US is running Venezuela’: what does this mean for oil stocks?

Oil stocks stand to benefit from a huge geopolitical shift after the US took Venezuela president Nicholas Maduro into custody.

Read more »

Investing Articles

Down 15%, here’s what the markets are missing about BAE Systems’ share price and how high it could go in 2026…

BAE Systems’ results, order book and guidance point to accelerating growth -- yet the market still prices in a slowdown.…

Read more »

piggy bank, searching with binoculars
Investing Articles

With an 8.7% forecast dividend yield, is this top FTSE 100 passive income stock an unmissable bargain?

This FTSE 100 income stock has a dividend yield higher than all others on the index. And its payout’s forecast…

Read more »

Investing Articles

Around £1, why does the Lloyds share price still looks cheap to me up to £1.43?

Lloyds has been dogged by negative publicity surrounding motor insurance mis-selling, but has this left its share price seriously undervalued…

Read more »