£12,000 in savings? Here’s why I’d aim for £31,377 a year in passive income with FTSE 100 dividend stocks

Our writer Royston Wild explains how he plans to use FTSE 100 dividend stocks to build a magnificent passive income.

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.

happy senior couple using a laptop in their living room to look at their financial budgets

Image source: Getty Images

I’m convinced that buying UK shares is the best way to build long-term wealth. I myself have opened a Stocks and Shares ISA, an instrument that allows me to invest up to £20,000 in growth and dividend stocks without having to pay tax.

Please note that tax treatment depends on the individual circumstances of each client and may be subject to change in future. The content in this article is provided for information purposes only. It is not intended to be, neither does it constitute, any form of tax advice. Readers are responsible for carrying out their own due diligence and for obtaining professional advice before making any investment decisions.

Here’s how — thanks to the miracle of compound interest — I’m hoping I could turn this into a five-figure passive income once I retire.

Investing in the FTSE 100

For decades, UK shares have been a great way for average investors to make cash. The FTSE 100, for instance, has delivered an average annual return of 7.48% since it came into being 40 years ago.

If that annual average were to continue, I would, with an investment of £12,000 in Footsie stocks today, make a profit (excluding fees) of £897.60.

Over a 10-year period I would have made an impressive £8,976. This is far better than any savings account could have made me over that time.

But this is assuming that I withdrew my yearly gains as passive income to spend. With compounding, where I plough back any dividends I receive, I have an opportunity to make bigger (and potentially life-changing) returns.

With dividends reinvested, I could make an investment pot worth a whopping £25,294.45, as shown below.

Chart showing potential returns over a 10-year timeframe.
Created at thecalculatorsite.com

Compound gains

The beauty of compound interest allows me to make money on any dividends I reinvest as well as on my initial investment. And if I can afford to invest regularly after buying my first FTSE 100 shares, my eventual return could really take off.

Let’s say that I can purchase another £500 of Footsie stocks each month. That’s on top of the £12,000 I’ve already used to invest. I would have a huge £114,161.10 sitting in my account, as seen in the chart below.

Chart showing potential returns over a 10-year timeframe.
Created at thecalculatorsite.com

£31k+ passive income!

As I mentioned at the top, I’m buying shares to help me live comfortably when I retire. So I plan to continue investing in FTSE 100 stocks up until that point.

This is where things really get exciting. The principle compounding means that the longer I invest for, the greater sum of money I can expect once I stop.

If I invested that £500 a month for 30 years, I would have built up a pot of £783,417.49, assuming that 7.48% annual average stays the same.

Applying the 4% retirement drawdown rule — which would give me money for three decades before my investments run out — would provide me with a yearly passive income of £31,336.70.

A great way to invest

Of course past performance is no guarantee of future success. That average rate of return could well erode in the coming years thanks to company, industry, and macroeconomic factors.

But those figures above show what can be achieved. The growing number of Stocks and Shares ISA millionaires also underline what can be achieved by drawing up and sticking to an investment plan.

And the chances of successful investing today are improved thanks to the wealth of information available from experts like The Motley Fool.

Royston Wild has no position in any of the shares mentioned. 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

This 67p growth stock’s smashing the FTSE 100 in 2026

This under-the-radar UK growth stock's absolutely flying right now. But it still sports a very reasonable valuation, says Edward Sheldon.

Read more »

Night Takeoff Of The American Space Shuttle
Investing Articles

Forget SpaceX? Amazon stock offers exposure to space cheaply

Amazon is the best performing Mag 7 stock in 2026. That's because investors are realising that there's huge potential in…

Read more »

Portrait Of Senior Couple Climbing Hill On Hike Through Countryside In Lake District UK Together
Investing Articles

How much does an investor need in an ISA to target £1,500 in monthly passive income?

Paul Summers reckons a bit of commitment and discipline can help generate a wonderful passive income stream for retirement.

Read more »

Young female business analyst looking at a graph chart while working from home
Investing Articles

Prediction: by December, £5,000 invested in UK shares will be worth…

Zaven Boyrazian breaks down three different price forecasts for UK shares and explains which sectors of the stock market analysts…

Read more »

Picture of an easyJet plane taking off.
Investing Articles

easyJet shares plummet 30% in 3 months! Is it now a top stock to buy?

Surging fuel costs have sent easyJet shares plummeting, but is this volatility turning the airline into one of the best…

Read more »

Petrochemical engineer working at night with digital tablet inside oil and gas refinery plant
Investing Articles

Forecast: in 12 months, a £5,000 investment in BP shares could be worth…

Zaven Boyrazian breaks down the latest price forecasts for BP shares if peace returns to the Middle East or if…

Read more »

White female supervisor working at an oil rig
Investing Articles

Prediction: 12 months from now, £5,000 invested in Shell shares could be worth…

Zaven Boyrazian breaks down the forecast scenarios for Shell shares depending on whether or not the ceasefire holds in the…

Read more »

Santa Clara offices of NVIDIA
Investing Articles

Get ready for Nvidia stock’s next move higher

Nvidia stock has traded sideways over the last six months. But Wall Street analysts are convinced that it’s about to…

Read more »