How much would an ISA investor need to earn a £777 monthly passive income?

Harvey Jones shows how to build a high-and-rising passive income from a portfolio of dividend-paying FTSE 100 shares in a Stocks and Shares ISA.

| More on:

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.

piggy bank, searching with binoculars

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.

Investors looking to generate passive income from FTSE 100 shares might wonder how much capital they need to hit their target. So let’s crunch the numbers.

Generating a second income of £777 a month would add up to £9,324 a year. That’s would give the State Pension a handy boost. 

The amount of capital required to produce that income depends on the yield of the investor’s portfolio. I believe it’s reasonable to aim for an average yield of 6% from a diversified mix of UK dividend stocks. Under this assumption, an investor would need a total of £155,400 invested to reach their goal.

FTSE 100 stocks pay heaps of dividends

That sounds like a hefty sum, but it can be built over time. Someone investing £200 a month could surpass this milestone in 25 years. Sounds too slow? Then invest more.

Assuming an average total return of 7% a year, they could potentially amass £162,423. That’s roughly in line with the long-term FTSE 100 average total return, which combines both capital growth and reinvested dividends. Buying individual stocks can potentially offer a superior return, plus more income (albeit with more risk).

British American Tobacco (LSE: BATS) has long been a favourite for income seekers to consider. The cigarette giant may be operating in a declining industry, but it remains highly profitable and continues to reward shareholders with generous dividends.

Its shares have surged 33% over the last year. However, the stock’s seen plenty of volatility, and despite this recent surge, it actually trades at similar levels to three years ago. 

The company’s full-year 2024 results, released on 13 February, disappointed the market, putting an end to its recent stellar share price run.

Profits from operations grew a modest 1.4% to £2.7bn, but free cash flow before dividends shrank 5.5% to £7.9bn. The board only hiked the dividend by 2% to 240.24p per share. At least it increased it though.

It isn’t risk-free

There are risks. The tobacco industry remains under constant regulatory pressure, and British American Tobacco faces tough competition from global giants such as Philip Morris and Imperial Brands

Crucially for income investors, the stock offers a highly attractive dividend yield of 7.45%. It also trades at a relatively modest price-to-earnings ratio of 8.7 and I feel it’s worth considering.

Some people won’t want to invest in tobacco stocks and I totally get that. I don’t. But there are loads more FTSE 100 shares that offer both growth and dividends. I suggest building a portfolio of at least a dozen, and probably around 15-20, to spread risk.

Generating £777 a month in passive income is achievable with a patient, long-term approach. Better still, it should rise over time, as companies increase shareholder payouts. Most aim to do that every year, provided they generate enough cash to do so. No guarantees though.

Our investor shouldn’t just stick to tucking away £200 a month. They should aim to increase that in time to keep pace with (or beat) inflation, and throw in lump sums when they have money to spare.

The more they invest, the more financial freedom they’ll have in later life, thanks to the twin miracles of compounding and passive income.

Harvey Jones has no position in any of the shares mentioned. The Motley Fool UK has recommended British American Tobacco P.l.c. and Imperial Brands 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

Yellow number one sitting on blue background
Investing Articles

I asked ChatGPT to pick 1 growth stock to put 100% of my money into, and it chose…

Betting everything on a single growth stock carries massive danger, but in this thought experiment, ChatGPT endorsed a FTSE 250…

Read more »

Portrait of pensive bearded senior looking on screen of laptop sitting at table with coffee cup.
Investing Articles

How little is £1,000 invested in Diageo shares at the start of 2025 worth now?

Paul Summers takes a closer look at just how bad 2025 has been for holders of Diageo's shares. Will things…

Read more »

Aston Martin DBX - rear pic of trunk
Investing Articles

After a terrible 2025, can the Aston Martin share price bounce back?

The Aston Martin share price has shed 41% of its value in 2025. Could the coming year offer any glimmer…

Read more »

Close-up of British bank notes
Investing Articles

How much do you need in an ISA to target £3,000 per month in passive income?

Ever thought of using an ISA to try and build monthly passive income streams in four figures? Christopher Ruane explains…

Read more »

piggy bank, searching with binoculars
Investing Articles

Want to aim for a million with a spare £500 per month? Here’s how!

Have you ever wondered whether it is possible for a stock market novice to aim for a million? Our writer…

Read more »

Investing Articles

Want to start buying shares next week with £200 or £300? Here’s how!

Ever thought of becoming a stock market investor? Christopher Ruane explains how someone could start buying shares even on a…

Read more »

Rear view image depicting a senior man in his 70s sitting on a bench leading down to the iconic Seven Sisters cliffs on the coastline of East Sussex, UK. The man is wearing casual clothing - blue denim jeans, a red checked shirt, navy blue gilet. The man is having a rest from hiking and his hiking pole is leaning up against the bench.
Investing Articles

2 ideas for a SIPP or ISA in 2026

Looking for stocks for an ISA or SIPP portfolio? Our writer thinks a FTSE 100 defence giant and fallen pharma…

Read more »

Midnight is celebrated along the River Thames in London with a spectacular and colourful firework display.
Investing Articles

Could buying this stock at $13 be like investing in Tesla in 2011?

Tesla stock went on to make early investors a literal fortune. Our writer sees some interesting similarities with this eVTOL…

Read more »