See how £20,000 in this passive income superstar today could generate up to £13,000 a year for retirement

Harvey Jones shows how a £20k investment in one of the most generous passive income stocks on the FTSE 100 might compound and grow over time.

| 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.

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.

British coins and bank notes scattered on a surface

Image source: Getty Images

I bought FTSE 100 passive income hero Phoenix Group Holdings (LSE: PHNX) a couple of years ago, as part of my retirement planning. I was dazzled by the income on offer, as the insurer boasts one of the highest dividends trailing yields on the blue-chip index at 7.75%. It was yielding closer to 10% when I bought it. 

The stock is up 35% over that last 12 months, so I’ve had capital growth as well as income. By the way, that rising share price explains why the yield has dipped to around 7.75%. The dividend per share hasn’t fallen, new investors are simply paying more for the shares. My total return, with reinvested dividends, is around 55% so far.

Phoenix shares offer dividends and growth

I expect the dividend to grow slowly but steadily from here. Forecasters anticipate a forward yield of 8.04% across 2025. On £20,000, that would generate income of roughly £1,608 over the next year. That income should rise in 2026, with luck, as reinvested dividends pick up more stock, while the yield’s forecast to hit 8.28%. 

Dividends are never guaranteed but Phoenix has a good track record, lifting shareholder payouts for nine years in a row, including through the pandemic. 

The dividend per share rose at an annual rate of 3.05% over that period. I’m expecting increases closer to 2% in future. Equities carry more risk than deposits, so payouts can be frozen or cut, and prices move around. Phoenix needs to keep finding new sources of revenue to fund its largesse. So it’s good news that first-half operating cash generation climbed 9% to £705m, while the capital position remains resilient with a Solvency II surplus of £3.6bn.

Laying the foundations

Let’s say an investor held £20,000 today, and the stock delivered an average yield of 8.04%. Their reinvested dividends alone would total £23,339 over 10 years.

That would increase their total holding, including the original £20k, to £43,339. Based on that 8.04% yield, their annual income should be £3,485, and that’s without dipping into the capital. In practice, it should be a fair bit higher as the yield on their original stake should rise and the share price may climb too. Although of course, it might fall.

The power of time

Stretching the example to 20 years shows how time and compounding builds worth. Keeping the same yield assumption, £20,000 would grow to £93,912 including the starting capital. At 8.04%, that could generate annual income of around £7,550.

Add even modest share price growth of 3% a year and the holding could reach £162,412, with potential income near £13,058. These are only projections, but hopefully show the attractions of long-term dividend investing. I think Phoenix shares are well worth considering for income-focused investors, with a long-term view.

I’m not relying on one stock. I hold a spread of FTSE 100 dividend shares and I’m investing a lot more than £20,000 over time. My aim is to build a steady second income stream while keeping the capital intact. With time and patience, I’m optimistic I’ll get there.

Harvey Jones has positions in Phoenix Group Plc. 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

Front view of aircraft in flight.
Investing Articles

Is it game over for the BP share price rally?

The BP share price has looked like a one-way bet in recent weeks as oil and gas prices soar but…

Read more »

Man hanging in the balance over a log at seaside in Scotland
Investing Articles

Amid geopolitical and AI risks, here’s how I’m positioning my ISA and SIPP in 2026

Edward Sheldon explains how he's allocating capital within his investment accounts and SIPP amid the various risks to the market.

Read more »

Young mixed-race woman looking out of the window with a look of consternation on her face
Investing Articles

My game plan for the next stock market crash

Markets have been surprisingly resilient during the recent Middle East conflict but we still cannot rule out a stock market…

Read more »

Concept of two young professional men looking at a screen in a technological data centre
Investing Articles

1 top growth stock to consider buying after it crashed 59%

This S&P 500 growth stock has fallen off a cliff lately due to AI software fears. Our writer thinks this…

Read more »

A mature woman help a senior woman out of a car as she takes her to the shops.
Investing Articles

Here’s how a 35-year-old putting £15 a day into an ISA could end up earning £18k+ of passive income annually!

A 35-year-old with no ISA but a willingness to invest relatively small sums could one day be earning many thousands…

Read more »

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

With the potential to double in 10 years, this could be a dividend stock to consider buying

With a yield of 7.2%, income investors might consider buying this stock. But reinvesting the dividends could deliver even more…

Read more »

Happy couple showing relief at news
Investing Articles

How much would someone need to invest in the stock market to target a £1,250 monthly second income?

Investing in the stock market can help deliver long-term wealth. But James Beard says it can also be a way…

Read more »

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

How much would someone need in an ISA to aim to treble the current State Pension?

Experts say the State Pension isn’t generous enough to provide a comfortable retirement. James Beard says the stock market could…

Read more »