We have some exciting news to share! The Motley Fool UK has now become The Twelfth Magpie -- an independent, UK-owned company, led by our long-serving UK management team — Mark Rogers, Chris Nials and Heather Adlington. In practical terms, it’s the same team you know, now fully focused on serving our UK readers and members.

Just as importantly, our approach remains unchanged: long-term, jargon-free, and on your side. This site is our new home, and there will be extra tweaks made across the coming few days as we settle in. So if anything looks a little off, please bear with us!

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.

My plan for an annual passive income of £12,000

Here’s my plan to set up a £12,000 passive income stream by investing £275 month in a Stocks and Shares ISA.

Shot of a senior man drinking coffee and looking thoughtfully out of a window

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.

Passive income is a beautiful thing. It is earnings that flow to me without my doing much at all. That is not to say I don’t have to work to set a passive income stream up. But, once set up, I shouldn’t have to do much to maintain it.

Some might strive for a buy-to-let property to generate passive income. I am aiming for a well-funded Stocks and Shares ISA. I won’t have to worry about repairs and insurance, find tenants, or chase rents with a Stocks and Shares ISA.

XXX

UK Stocks and Shares

I will need to build a substantial portfolio to generate £12,000 of passive income per year. There is no getting around that fact. As I said, passive income does not require much to maintain, but that does not say I won’t have to work to set it up. I will need to fund my portfolio, continue contributing to it for years, and let the power of compounding do its work.

According to research by IG, the average total return on the FTSE 100 from 1984 to 2019 was 7.8%. So, let’s say I have £10,000 in initial capital, and I could scrape together £275 per month to invest. Investing those amounts in a FTSE 100 tracker delivering that average return could produce a £317,976 investment portfolio after 25 years.

Now, that FTSE 100 tracker reinvested dividends, which was crucial for driving total return in this hypothetical scenario. When I am ready to start taking passive income from my portfolio, I could switch to another FTSE 100 tracker that distributes its dividends to me. Over the last five years, the average dividend yield on the FTSE 100 index has ranged between 3.4% and 4.7%. The median result of 3.8% is enough to deliver a little over £12,000 in dividend income.

Hassle-free passive income

There are a lot of assumptions baked into my plan. Can I save £275 per month for 25 years? Will something crop up that I need to dip into my passive income pot to deal with? Can a FTSE 100 tracker deliver an average return of 7.8% annually after fees? Perhaps not, but I think this is a good baseline scenario, and I can make some tweaks.

For example, I could put 50% of my funds into a FTSE 100 tracker, pick individual stocks with the rest, and try to boost my return. AJ Bell’s Q2 2022 dividend dashboard shows Rio Tinto, Glencore, Legal & General, Imperial Brands, and Anglo American have forecasted 2022 dividend yields of 13.5%, 11.6%, 7.5%, 7.5%, and 7%, respectively. Buying those stocks and reinvesting the dividends could at least lift my total returns for this year. I could also look for growth stocks to lift my returns.

And in 25 years, when it’s time to start drawing my passive income, searching for the best dividend payers again makes sense as I would like to take £12,000 from my account in dividends, but more would be better.

James J. McCombie owns shares in Anglo American and Rio Tinto. The Motley Fool UK has recommended Imperial Brands. 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

Friends and sisters exploring the outdoors together in Cornwall. They are standing with their arms around each other at the coast.
Investing Articles

£503 buys 14 shares in this FTSE 250 stock that returned 23.9% annually for the last 15 years

This FTSE 250 stock has averaged a huge return for 15 years. At today's price, £503 buys 14 shares. But…

Read more »

Black woman using loudspeaker to be heard
Investing Articles

£1,000 buys 25 shares in this FTSE 100 stock that’s returned 29.2% annually for the last 10 years

This FTSE 100 mining stock has returned close to 30% a year for a decade. At 3,995p, £1,000 buys 25…

Read more »

Female student sitting at the steps and using laptop
Investing Articles

Down 47%, is this growth stock finally worth buying in May?

With a £288m order book and a hidden pipeline of defence and nuclear contracts, is this growth stock now too…

Read more »

House models and one with REIT - standing for real estate investment trust - written on it.
Investing Articles

2 REITs yielding 7%+ to consider for passive income in 2026

A REIT backed by the NHS and another backed by Tesco and Sainsbury's with both yielding 7%+. Here's why I'm…

Read more »

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

Just 97 shares of this UK dividend stock generate £238 in passive income

A 5.7% yield, £238 in passive income from just 97 shares, and one of the most divisive dividend stocks on…

Read more »

ISA coins
Investing Articles

£10,000 in an ISA generates a second income of…

The London Stock Exchange is home to some of the world's most generous dividends. But how big a second income…

Read more »

Shot of a senior man drinking coffee and looking thoughtfully out of a window
Investing Articles

Expert recommendations: 2 top income stocks yielding 7%+!

With yields of 7.2% and 7.8% respectively, these two income stocks are catching the eyes of institutional analysts. Should investors…

Read more »

Illustration of flames over a black background
Investing Articles

3 top income-focused stocks to buy in May 2026, according to experts

Looking for a stock to buy for income in May 2026? Experts have flagged these three UK dividend shares as…

Read more »