Here’s how I’m targeting £17,497 in annual passive income from my £20,000 in this top-flight passive income gem

This top-tier FTSE ultra-high-yield dividend stock stands out to me as having all three key elements I want in a game-changing passive income stock.

| 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.

Stacks of coins

Image source: Getty Images

Perhaps the best way of thinking about passive income (money made with little effort) came from legendary investor Warren Buffett.

He said: “If you don’t find a way to make money while you sleep, you will work until you die.”

I have found the best way to make money while I sleep is by investing in high-dividend-paying shares.

The earlier this process is begun, the better, as it allows income to grow through ‘dividend compounding’. Much like leaving savings to accrue in a bank account, this compounding effect can quietly turbocharge long-term returns.

So, what do I think the best passive income stock in my portfolio is right now?

What I want in a passive income stock

FTSE 100 financial giant Legal & General (LSE: LGEN) has the three key qualities I want in such a stock.

First, it offers a market-beating ultra-high dividend yield of 8%, more than double the FTSE 100’s 3.1% current average. More positively still, analysts forecast this will rise to 8.5% this year, 8.7% next year, and to a stunning 9% in 2028. This means the turbocharging of my dividend income will begin from an already very high base.

Second, the shares look to be extremely undervalued — 57%, in fact, using my own discounted cash flow modelling. Some analysts’ modelling is more conservative, but based on a 7.1% discount rate of projected future cash flows, my DCF modelling suggests a ‘fair value’ of £6.21.

The present price is £2.67, and stock prices can trade toward their fair value over time. Consequently, this valuation gap reduces the chances of my losing money if I sell the share. Conversely, of course, it increases the possibility that I make money in that event. Not that any of this is guaranteed.

And third, I want an underlying business forecast to deliver strong earnings (‘profits’) growth. It is this that ultimately drives both share prices and dividends higher. In Legal & General’s case, analysts forecast average annual earnings growth of a whopping 21.2% to end-2028.

How much can I make?

A risk to the stock’s ongoing ultra-high returns is the intense competition in its sector, which may pressure its margins.

Even so, based on the current 8% yield, my £20,000 Legal & General holding could generate £24,393 in dividends after 10 years. This ignores any forecast rises in the yield, and the possibility of a decline over time, which can occur. It also assumes the dividends are reinvested back into the stock to harness the power of dividend compounding.

On the same basis, the dividends would rise to £198,715 after 30 years, although there is no certainty that this will happen. Including my original £20,000 investment, the holding could be worth £218,715 by then.

And that could give me a yearly passive income from dividends of £17,497!

My investment view

Legal & General ticks all three boxes I look for in a passive‑income stock: a huge yield, clear undervaluation, and strong forecast earnings growth.

On that basis, I plan to buy more shares to strengthen my long-term income stream.

I also believe the combination of high income, attractive pricing, and solid growth prospects makes the stock well worth the consideration of other investors too.

Simon Watkins has positions in Legal & General 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

This way, That way, The other way - pointing in different directions
Investing For Beginners

1 FTSE 250 stock I like and 1 I’ll avoid after the stock market correction

Jon Smith analyses the move lower in certain FTSE 250 companies over the past month and picks one that looks…

Read more »

Playful senior couple in aprons dancing and smiling while preparing healthy dinner at home
Investing Articles

Is April 2026 a great time to buy Lloyds shares?

Lloyds shares have been flying over the last two years. And there's one factor that could mean the bank continues…

Read more »

Young mixed-race couple sat on the beach looking out over the sea
Investing Articles

Want to aim for a £500 second income each month? Here’s how much it takes

Christopher Ruane digs into the numbers and mechanics that could let someone with no shares today build an annual second…

Read more »

Aston Martin DBX - rear pic of trunk
Investing Articles

Down 95%, what might it take for the Aston Martin share price to rise 2,000%?

The Aston Martin share price has collapsed. Our writer considers what it might take for it to regain some ground…

Read more »

Investing Articles

How are Diageo shares looking in April 2026?

It's been an eventful year so far, but what has the impact been for Diageo shares, and where might they…

Read more »

UK financial background: share prices and stock graph overlaid on an image of the Union Jack
Investing Articles

P/Es below 7! 3 staggeringly cheap shares despite yesterday’s rally

Investors who fear they have missed their opportunity to buy cheap shares as the stock market recovers might want to…

Read more »

ISA coins
Investing Articles

Want to know what UK investors have been buying in their ISAs?

Looking for stock, trust, and fund ideas this April? Royston Wild discusses what Brits have been stuffing in their Stocks…

Read more »

Mature Caucasian woman sat at a table with coffee and laptop while making notes on paper
Investing Articles

Why aren’t people buying Greggs shares by the bucketload?

Greggs' shares remain in the doldrums. But should Foolish investors consider pouncing while others won't? Paul Summers takes a fresh…

Read more »