Create a Gilt ladder

You need a lump sum of £48,703 to generate £10,000 of inflation adjusted income per year for 5 years.

Ladder Allocation

TICKER	DIRTY PRICE (£)	ALLOCATION (%)	ALLOCATION (£)	ALLOCATION (qty)
T30	£101.355	22.67%	£11,042.09	10,894.48
T29K	£99.521	20.83%	£10,146.69	10,195.50
TE28	£101.645	19.64%	£9,567.65	9,412.81
TR27	£100.539	18.02%	£8,777.40	8,730.31
TG26	£99.952	18.83%	£9,169.32	9,173.75
TOTAL	-	100.00%	£48,703.15	-

Actual Cash Flows

Inflation Adjusted Cash Flows