Create a Gilt ladder

You need a lump sum of £48,705 to generate £10,000 of inflation adjusted income per year for 5 years.

Ladder Allocation

TICKER	DIRTY PRICE (£)	ALLOCATION (%)	ALLOCATION (£)	ALLOCATION (qty)
T30	£101.698	22.70%	£11,054.37	10,869.82
T29K	£99.886	20.86%	£10,160.79	10,172.42
TS28	£101.143	19.64%	£9,563.98	9,455.91
TR27	£100.844	18.01%	£8,772.81	8,699.34
T26A	£99.500	18.79%	£9,152.59	9,198.60
TOTAL	-	100.00%	£48,704.54	-

Actual Cash Flows

Inflation Adjusted Cash Flows