Create a Gilt ladder

You need a lump sum of £48,654 to generate £10,000 of inflation adjusted income per year for 5 years.

Ladder Allocation

TICKER	DIRTY PRICE (£)	ALLOCATION (%)	ALLOCATION (£)	ALLOCATION (qty)
T30	£101.066	22.72%	£11,052.59	10,935.99
T29K	£99.180	20.86%	£10,150.48	10,234.35
TS28	£100.321	19.62%	£9,543.97	9,513.47
TR27	£99.983	17.99%	£8,750.84	8,752.31
TG26	£100.237	18.82%	£9,156.31	9,134.67
TOTAL	-	100.00%	£48,654.19	-

Actual Cash Flows

Inflation Adjusted Cash Flows