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.

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:
Stacks of coins

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.

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.”

XXX

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

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 »