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.

British coins and bank notes scattered on a surface

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.

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

Investing Articles

Here’s a FTSE 100 share that I think could beat Rolls-Royce in 2026

Our writer explores whether this could be the best stock to supercharge a FTSE 100 portfolio and capture gains from…

Read more »

Rolls-Royce Hydrogen Test Rig at Loughborough University
Investing Articles

The paradoxical nature of Rolls-Royce shares in 2026

Mark Hartley unpacks the economic anamoly that is Rolls-Royce shares and attempts to analyse the pros and cons of this…

Read more »

Bus waiting in front of the London Stock Exchange on a sunny day.
Growth Shares

This FTSE 100 growth stock sits at a 52-week low. Time to consider buying?

Is the huge tumble in the share price of this FTSE 100 growth stock a wonderful opportunity for new investors?…

Read more »

Young woman holding up three fingers
Investing Articles

£5,000 put into the FTSE 100’s top 3 dividend shares today could earn this much in 5 years…

If someone spread £5k evenly over the FTSE 100's three highest-yielding shares today and did nothing for five years, what…

Read more »

Three signposts pointing in different directions, with 'Buy' 'Sell' and 'Hold' on
Investing Articles

Up 10% after earnings, is 3i one of the UK’s best stocks to buy once more?

3i often goes unnoticed by investors. But that means they’ve been missing out on one of the UK’s best-performing stocks…

Read more »

Investing Articles

Are these 2 of the best UK stocks to buy in February 2026?

Investors looking for stocks to buy have a run of important full-year results coming in February. Here are two that…

Read more »

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

Are Marks and Spencer shares a slam-dunk buy with a forward P/E of just 11?

Marks and Spencers shares have been flying of late, but they still look cheap on certain metrics. Is there opportunity…

Read more »

Night Takeoff Of The American Space Shuttle
Growth Shares

Is SpaceX a stock to buy for my ISA in June?

This writer doesn't normally buy into new IPO stocks. Will he make an exception in 2026 if SpaceX makes its…

Read more »