How to Grow a $51,000 Portfolio With $200/Month in Passive Income

What if you could determine your portfolio’s returns? Here’s what you need to get $200/month on a $51,000 portfolio.

| More on:
grow money, wealth build

Image source: Getty Images

As you sow, so shall you reap. You can’t expect apples if you plant a peach tree. Most people lose money in stocks because of unrealistic expectations. The stock market has something for everyone. There are growth stocks that could make a $5,000 Tax-Free Savings Account (TFSA) portfolio into $50,000 in five years, and there are stocks that could give you passive income. Invest in stocks knowing what to expect from them. 

The math: Converting $500/month to $51,000 +$213/month in passive income 

Create a desired outcome of a $51,000 TFSA portfolio that gives $200 in monthly passive income. Once you have a realistic outcome, you can check what is available. 

The Toronto Stock Exchange has some good dividend stocks paying an average annual yield of 5%. Some real estate stocks also pay dividend yields more than a 7%. But it is better to take a conservative estimate.

YearContributionDividendsTotal Amount
2023$6,000.0 $6,000.0
2024$6,000.0$300.0$12,300.0
2025$6,000.0$615.0$18,915.0
2026$6,000.0$945.8$25,860.8
2027$6,000.0$1,293.0$33,153.8
2028$6,000.0$1,657.7$40,811.5
2029$6,000.0$2,040.6$48,852.1
2030$0$2,442.6$51,294.7
 Total$2,564.7$51,294.0
How to convert $500/month to $51,000

Suppose you start investing $500/month in 2023, accumulating $6,000 by the end of the year. 

In 2024, your $6,000 will earn you $300 ($6,000 x 5%) in dividend income. If you invest through TFSA, you can reinvest the entire $300 without worrying about taxes. By the end of 2024, you will invest an additional $6,000 and get $300 in dividend income. 

At the start of 2025, you will have $6,300 from 2023 and $6,000 from 2024, which will fetch you a 5% dividend income of $615. If you continue this cycle for seven years, you can earn $213 in monthly passive income, or $2,564.7 annually, and have a portfolio of over $51,000. 

Which stock can help you achieve $51,000+$213/month in passive income?

Dividend Aristocrats

The TSX has Dividend Aristocrats, like BCE (TSX:BCE), Enbridge, and TC Energy, that have histories of paying regular dividends but have also grown them for more than a decade. Pipeline stocks like Enbridge and TC Energy have slowed their dividend growth, but telecom giant BCE is heading strong with 5% dividend growth and has a five-year average dividend yield of 5.5%. 

The bearish market that began in March 2022 with an interest rate hike has pulled BCE stock down 17%. The stock price dip pulled the dividend yield to 6.37%. Now is a good time to invest a larger amount and lock in a higher dividend yield before the stock rebounds. The stock also offers a dividend-reinvestment plan (DRIP) that can automate the reinvestment part. The 5% dividend growth could help you reach your 51,000+$213/month passive-income goal faster. 

But it is not wise to invest all your money in one stock. BCE is facing competitive pressure from the merger of Rogers and Shaw Communications. Diversify across asset classes. 

High-dividend stocks 

You can invest money in high-dividend retail or commercial real estate investment trusts (REITs) like True North Commercial REIT (TSX:TNT.UN) or renewable energy stocks like TransAlta Renewables

True North Commercial REIT has 47 commercial properties with a 95% occupancy rate. It earns 80% of its monthly rental income from the government and high-credit-ranking companies. However, rising interest rates have reduced the fair market value of REIT properties. Rising rates have reduced the REIT’s ability to raise capital against its properties but has had no impact on its operating cash flow. Hence, it maintained its monthly distributions at $0.0495 while the stock has fallen over 16% since March 2022. 

The stock price dip inflated the REIT’s distribution yield to 9.7%. With high yield comes a greater risk of a distribution cut. Until the REIT slashes the distribution yield, you can enjoy a higher yield. 

Investing tip

Remember, the above expectations are based on the current market conditions. They could change with changing scenarios. So, keep revisiting your portfolio frequently and update your expectations accordingly. Exit when the stock can no longer give you the minimum growth and dividend you expect from the stock. 

This article represents the opinion of the writer, who may disagree with the “official” recommendation position of a Motley Fool premium service or advisor. We’re Motley! Questioning an investing thesis — even one of our own — helps us all think critically about investing and make decisions that help us become smarter, happier, and richer, so we sometimes publish articles that may not be in line with recommendations, rankings or other content.

Fool contributor Puja Tayal has no position in any of the stocks mentioned. The Motley Fool recommends Enbridge and Rogers Communications. The Motley Fool has a disclosure policy.

More on Dividend Stocks

Senior Couple Walking With Pet Bulldog In Countryside
Dividend Stocks

CPP Insights: The Average Benefit at Age 60 in 2024

The average CPP benefit at age 60 in average is low, but claiming early has many advantages with the right…

Read more »

thinking
Dividend Stocks

Why Did goeasy Stock Jump 6% This Week?

The spring budget came in from our federal government, and goeasy stock (TSX:GSY) investors were incredibly pleased by the results.

Read more »

woman analyze data
Dividend Stocks

My Top 5 Dividend Stocks for Passive-Income Investors to Buy in April 2024

These five TSX dividend stocks can help you create a passive stream of dividend income for life. Let's see why.

Read more »

investment research
Dividend Stocks

5 Easy Ways to Make Extra Money in Canada

These easy methods can help Canadians make money in 2024, and keep it growing throughout the years to come.

Read more »

Road sign warning of a risk ahead
Dividend Stocks

High Yield = High Risk? 3 TSX Stocks With 8.8%+ Dividends Explained

High yield equals high risk also applies to dividend investing and three TSX stocks offering generous dividends.

Read more »

Dial moving from 4G to 5G
Dividend Stocks

Is Telus a Buy?

Telus Inc (TSX:T) has a high dividend yield, but is it worth it on the whole?

Read more »

Senior couple at the lake having a picnic
Dividend Stocks

How to Maximize CPP Benefits at Age 70

CPP users who can wait to collect benefits have ways to retire with ample retirement income at age 70.

Read more »

Growing plant shoots on coins
Dividend Stocks

3 Reliable Dividend Stocks With Yields Above 5.9% That You Can Buy for Less Than $8,000 Right Now

With an 8% dividend yield, Enbridge is one of the stocks to buy to gain exposure to a very generous…

Read more »