Create a Gilt ladder

You need a lump sum of £49,044 to generate £10,000 of inflation adjusted income per year for 5 years.

Ladder Allocation

TICKER	DIRTY PRICE (£)	ALLOCATION (%)	ALLOCATION (£)	ALLOCATION (qty)
T30	£102.894	23.28%	£11,418.47	11,097.36
T29K	£101.081	21.40%	£10,497.62	10,385.37
TS28	£101.967	20.07%	£9,843.75	9,653.85
T27A	£101.855	18.38%	£9,012.43	8,848.31
T26	£99.496	16.87%	£8,271.72	8,313.59
TOTAL	-	100.00%	£49,043.98	-

Actual Cash Flows

Inflation Adjusted Cash Flows