← Back to the dashboard
Scenario Machine

The 2027 Forecast

Two levers per holding: how many shares the goblin owns, and what the dividend does. Drag them and watch next year's income move. Nothing here is a prediction — it's the same maths the dashboard runs, pointed at a year that hasn't happened yet.

Annual income
£36,489no change
today £36,489
Monthly average
£3,041no change
today £3,041
Presets

The scenario lives in the URL — bookmark it, share it, come back to it.

Month by Month

Real payment calendar — SMIF every month, the rest in lumps
June · the fattest month£20,330
LGEN £19,830SMIF £500
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
LGEN
SMIF
RECI
NCYF

The Four Levers

LGEN

Legal & General

Anchor
Projected annual income
£27,695
today £27,695
no change
at today's count
today → target ·0 – 260,000 (2× target)
%
-10% – +10% · 0.25% steps

SMIF

Select Monthly Income Fund

Complete
Projected annual income
£6,750
today £6,750
no change
at today's count
0 – 200,000 (2× target)
%
-10% – +10% · 0.25% steps

RECI

Real Estate Credit Investments

Building
Projected annual income
£1,002
today £1,002
no change
at today's count
today → target ·0 – 140,000 (2× target)
%
-10% – +10% · 0.25% steps

NCYF

CQS New City High Yield Fund

Building
Projected annual income
£1,042
today £1,042
no change
at today's count
today → target ·0 – 344,000 (2× target)
%
-10% – +10% · 0.25% steps

A toy, not a promise. Dividends get cut, boards change their minds, and the goblin's share counts are limited by the boring business of earning money. What this page is good for: seeing how little has to change for the monthly number to move.