Create a Gilt ladder

You need a lump sum of £48,482 to generate £10,000 of inflation adjusted income per year for 5 years.

Ladder Allocation

TICKER	DIRTY PRICE (£)	ALLOCATION (%)	ALLOCATION (£)	ALLOCATION (qty)
TS29	£99.111	22.42%	£10,868.04	109.65
TS28	£101.091	21.60%	£10,473.51	103.60
TS27	£100.170	19.75%	£9,573.35	95.57
TG26	£96.134	17.91%	£8,685.33	90.35
TR25	£101.956	18.32%	£8,881.76	87.11
TOTAL	-	100.00%	£48,481.99	-

Actual Cash Flows

Inflation Adjusted Cash Flows