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

Stack of one pound coins falling over
Investing Articles

Want to turn your ISA into a passive income machine? These 3 steps help

Christopher Ruane looks at a trio of factors he reckons could help an investor as they aim to earn passive…

Read more »

Investing For Beginners

2 FTSE shares that have been oversold in this stock market correction

Jon Smith reviews the recent market slump and points out a couple of FTSE shares he believes have been oversold…

Read more »

Warren Buffett at a Berkshire Hathaway AGM
Investing Articles

As the stock market moves down, I’m taking the Warren Buffett approach!

Rather than getting nervous as markets move around, our writer is looking to the career of Warren Buffett to see…

Read more »

Fans of Warren Buffett taking his photo
Investing Articles

Here’s how a stock market crash could be brilliant news for your retirement!

This writer isn't peering into a crystal ball trying to time the next stock market crash. Instead, he's making an…

Read more »

Burst your bubble thumbtack and balloon background
Investing Articles

Down 93%, should I load up on this penny stock while it’s under 1p?

The small-cap company behind this penny stock is eyeing up a substantial global market opportunity. So why did it crash…

Read more »

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

Is Fundsmith Equity still worth holding in a Stocks and Shares ISA or SIPP in 2026?

The performance of the Fundsmith Equity fund has been shocking over the last two years. Is it still smart to…

Read more »

Young female hand showing five fingers.
Investing Articles

5 smart moves to make before the 2025/2026 ISA deadline

Taking advantage of the annual allowance isn’t the only smart move to make before the upcoming ISA deadline, says Edward…

Read more »

Businesswoman calculating finances in an office
Investing Articles

Here’s the dividend forecast for Lloyds shares through to 2028

Can dividend forecasts tell investors much about the outlook for banking shares? Stephen Wright sets out what investors really need…

Read more »