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

Investing Articles

Is 2026 the year the Diageo share price bounces back?

Will next year be the start of a turnaround for the Diageo share price? Stephen Wright looks at a key…

Read more »

Investing Articles

Here’s my top FTSE 250 pick for 2026

UK investors looking for under-the-radar opportunities should check out the FTSE 250. And 2026 could be an exciting year for…

Read more »

Yellow number one sitting on blue background
Investing Articles

Here’s my number 1 passive income stock for 2026

Stephen Wright thinks a 5.5% dividend yield from a company with a strong competitive advantage is something passive income investors…

Read more »

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

Should I sell my Scottish Mortgage shares in 2026?

After a strong run for Scottish Mortgage shares, our writer wonders if he should offload them to bank profits in…

Read more »

Woman riding her old fashioned bicycle along the Beach Esplanade at Aberdeen, Scotland.
Investing Articles

Down 35%! These 2 blue-chips are 2025’s big losers. But are they the best shares to buy in 2026?

Harvey Jones reckons he's found two of the best shares to buy for the year ahead, but he also acknowledges…

Read more »

A senior man and his wife holding hands walking up a hill on a footpath looking away from the camera at the view. The fishing village of Polperro is behind them.
Investing Articles

State Pension worries? 3 investment trusts to target a £2.6m retirement fund

Royston Wild isn't worried about possible State Pension changes. Here he identifies three investment trusts to target a multi-million-pound portfolio.

Read more »

Smiling white woman holding iPhone with Airpods in ear
Dividend Shares

4 dirt-cheap dividend stocks to consider for 2026!

Discover four great dividend stocks that could deliver long-term passive income -- and why our writer Royston Wild thinks they’re…

Read more »

Young mixed-race woman jumping for joy in a park with confetti falling around her
Investing Articles

These fabulous 5 UK stocks doubled in 2025 – can they do it again next year?

These five UK stocks have more than doubled investors' money as the FTSE 100 surges. Harvey Jones wonders if they…

Read more »