Create a Gilt ladder

You need a lump sum of £49,019 to generate £10,000 of inflation adjusted income per year for 5 years.

Ladder Allocation

TICKER	DIRTY PRICE (£)	ALLOCATION (%)	ALLOCATION (£)	ALLOCATION (qty)
TS29	£101.696	22.59%	£11,071.38	108.87
TE28	£101.727	21.20%	£10,392.48	102.16
TS27	£100.169	19.41%	£9,516.79	95.01
TG26	£97.723	17.91%	£8,777.17	89.82
TY25	£101.430	18.89%	£9,260.69	91.30
TOTAL	-	100.00%	£49,018.51	-

Actual Cash Flows

Inflation Adjusted Cash Flows