Create a Gilt ladder

You need a lump sum of £48,932 to generate £10,000 of inflation adjusted income per year for 5 years.

Ladder Allocation

TICKER	DIRTY PRICE (£)	ALLOCATION (%)	ALLOCATION (£)	ALLOCATION (qty)
T30	£101.264	22.79%	£11,151.54	11,012.37
TS29	£100.974	20.93%	£10,242.12	10,143.31
TS28	£102.447	20.04%	£9,804.15	9,569.94
TG27	£96.829	17.74%	£8,681.63	8,965.95
TG26	£99.401	18.50%	£9,052.71	9,107.30
TOTAL	-	100.00%	£48,932.15	-

Actual Cash Flows

Inflation Adjusted Cash Flows