Cash flow analysis
Demo portfolio · projected to final maturity · Report 30 Oct 2026.
How to read these cash flows
OpenClose
Coupon and principal amounts are contractually fixed for conventional gilts. For index-linked gilts every flow is uplifted by the gilt's latest D10B index ratio with RPI held flat, so the figures are already the nominal cash you would receive if RPI stopped rising today.
The 3.0% assumption in the pagehead is what a forward projection would grow future RPI at. This report carries no per-date index-ratio history to grow, so changing it does not re-project the figures; the Money control's Inflation adjusted view instead discounts these nominal figures back to report-date money at that same assumption.
Every coupon payment is income, and the principal is the £100 return — inflation-uplifted for an index-linked gilt at the latest index ratio — when a gilt matures. The em dash marks a flow kind a date does not carry. The pivot flips the same schedule: one row per gilt, one column per by tax year period, so a bond's redemption year reads straight across.
Gilts are exempt from capital gains tax; coupons are taxed as income at your marginal rate. The Net coupon income figure in the summary strip applies the portfolio's effective rate to the coupon total, and the principal is never netted because the redemption is CGT-exempt.
Cash flows by tax year
30 Oct 2026Schedule — by tax year
| Period | Date | Gilt | Type | Income | Capital | Total |
|---|---|---|---|---|---|---|
| 2 flows | £110.94 | £0.00 | £110.94 | |||
| 22 Nov 2026 |
TG36
GB00BYZW3J87 |
Conventional | £4.69 | — | £4.69 | |
| 07 Dec 2026 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 6 flows | £309.38 | £0.00 | £309.38 | |||
| 22 Apr 2027 |
TR29
GB00BJMHB534 |
Conventional | £43.75 | — | £43.75 | |
| 22 May 2027 |
TG36
GB00BYZW3J87 |
Conventional | £4.69 | — | £4.69 | |
| 07 Jun 2027 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 22 Oct 2027 |
TR29
GB00BJMHB534 |
Conventional | £43.75 | — | £43.75 | |
| 22 Nov 2027 |
TG36
GB00BYZW3J87 |
Conventional | £4.69 | — | £4.69 | |
| 07 Dec 2027 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 6 flows | £309.38 | £0.00 | £309.38 | |||
| 22 Apr 2028 |
TR29
GB00BJMHB534 |
Conventional | £43.75 | — | £43.75 | |
| 22 May 2028 |
TG36
GB00BYZW3J87 |
Conventional | £4.69 | — | £4.69 | |
| 07 Jun 2028 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 22 Oct 2028 |
TR29
GB00BJMHB534 |
Conventional | £43.75 | — | £43.75 | |
| 22 Nov 2028 |
TG36
GB00BYZW3J87 |
Conventional | £4.69 | — | £4.69 | |
| 07 Dec 2028 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 7 flows | £309.38 | £10k | £10.3k | |||
| 22 Apr 2029 |
TR29
GB00BJMHB534 |
Conventional | £43.75 | — | £43.75 | |
| 22 May 2029 |
TG36
GB00BYZW3J87 |
Conventional | £4.69 | — | £4.69 | |
| 07 Jun 2029 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 22 Oct 2029 |
TR29
GB00BJMHB534 |
Conventional | £43.75 | — | £43.75 | |
| 22 Oct 2029 |
TR29
GB00BJMHB534 |
Conventional | — | £10000.00 | £10000.00 | |
| 22 Nov 2029 |
TG36
GB00BYZW3J87 |
Conventional | £4.69 | — | £4.69 | |
| 07 Dec 2029 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 4 flows | £221.88 | £0.00 | £221.88 | |||
| 22 May 2030 |
TG36
GB00BYZW3J87 |
Conventional | £4.69 | — | £4.69 | |
| 07 Jun 2030 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 22 Nov 2030 |
TG36
GB00BYZW3J87 |
Conventional | £4.69 | — | £4.69 | |
| 07 Dec 2030 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 4 flows | £221.88 | £0.00 | £221.88 | |||
| 22 May 2031 |
TG36
GB00BYZW3J87 |
Conventional | £4.69 | — | £4.69 | |
| 07 Jun 2031 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 22 Nov 2031 |
TG36
GB00BYZW3J87 |
Conventional | £4.69 | — | £4.69 | |
| 07 Dec 2031 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 4 flows | £221.88 | £0.00 | £221.88 | |||
| 22 May 2032 |
TG36
GB00BYZW3J87 |
Conventional | £4.69 | — | £4.69 | |
| 07 Jun 2032 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 22 Nov 2032 |
TG36
GB00BYZW3J87 |
Conventional | £4.69 | — | £4.69 | |
| 07 Dec 2032 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 4 flows | £221.88 | £0.00 | £221.88 | |||
| 22 May 2033 |
TG36
GB00BYZW3J87 |
Conventional | £4.69 | — | £4.69 | |
| 07 Jun 2033 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 22 Nov 2033 |
TG36
GB00BYZW3J87 |
Conventional | £4.69 | — | £4.69 | |
| 07 Dec 2033 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 4 flows | £221.88 | £0.00 | £221.88 | |||
| 22 May 2034 |
TG36
GB00BYZW3J87 |
Conventional | £4.69 | — | £4.69 | |
| 07 Jun 2034 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 22 Nov 2034 |
TG36
GB00BYZW3J87 |
Conventional | £4.69 | — | £4.69 | |
| 07 Dec 2034 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 4 flows | £221.88 | £0.00 | £221.88 | |||
| 22 May 2035 |
TG36
GB00BYZW3J87 |
Conventional | £4.69 | — | £4.69 | |
| 07 Jun 2035 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 22 Nov 2035 |
TG36
GB00BYZW3J87 |
Conventional | £4.69 | — | £4.69 | |
| 07 Dec 2035 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 5 flows | £221.88 | £7.5k | £7.7k | |||
| 22 May 2036 |
TG36
GB00BYZW3J87 |
Conventional | £4.69 | — | £4.69 | |
| 07 Jun 2036 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 22 Nov 2036 |
TG36
GB00BYZW3J87 |
Conventional | £4.69 | — | £4.69 | |
| 22 Nov 2036 |
TG36
GB00BYZW3J87 |
Conventional | — | £7500.00 | £7500.00 | |
| 07 Dec 2036 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 2 flows | £212.50 | £0.00 | £212.50 | |||
| 07 Jun 2037 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 07 Dec 2037 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 2 flows | £212.50 | £0.00 | £212.50 | |||
| 07 Jun 2038 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 07 Dec 2038 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 2 flows | £212.50 | £0.00 | £212.50 | |||
| 07 Jun 2039 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 07 Dec 2039 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 2 flows | £212.50 | £0.00 | £212.50 | |||
| 07 Jun 2040 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 07 Dec 2040 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 2 flows | £212.50 | £0.00 | £212.50 | |||
| 07 Jun 2041 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 07 Dec 2041 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 2 flows | £212.50 | £0.00 | £212.50 | |||
| 07 Jun 2042 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 07 Dec 2042 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 2 flows | £212.50 | £0.00 | £212.50 | |||
| 07 Jun 2043 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 07 Dec 2043 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 2 flows | £212.50 | £0.00 | £212.50 | |||
| 07 Jun 2044 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 07 Dec 2044 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 2 flows | £212.50 | £0.00 | £212.50 | |||
| 07 Jun 2045 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 07 Dec 2045 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 3 flows | £212.50 | £5k | £5.2k | |||
| 07 Jun 2046 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 07 Dec 2046 |
T46
GB00B128DP45 |
Conventional | £106.25 | — | £106.25 | |
| 07 Dec 2046 |
T46
GB00B128DP45 |
Conventional | — | £5000.00 | £5000.00 | |
Select a period in the schedule to reveal its exact dated flows.