インカムゲイン銘柄の積立計画(2021.8.19)

 こんにちは!積立計画にわくわくする「ひよっこ」です!


インカムゲイン投資法について

 2030年4月に税引き後の配当利回り5%を目指しています。キャピタルゲインは狙っていませんが、いまのところ含み益となっています。年間配当80万円を目指しています。
 インカムゲイン銘柄には3つの区分があり、5%以上の利回りを誇る配当維持を期待する銘柄と、4%以上の利回りの増配を目指す銘柄、3%以上の堅実な増配を期待する銘柄で構成されています。現在は34銘柄ですが、3銘柄が利回り低下のため、積立停止となっています。


積立計画

 積立計画は増配無し、利回りは現在の保有状況と同じ想定で計画を立てています。積立は計画ですので、随時更新していきます。

銘柄配当元本Apr-20May-20Jun-20Jul-20Aug-20Sep-20Oct-20Nov-20Dec-20Jan-21Feb-21Mar-21Apr-21May-21Jun-21Jul-21Aug-21Sep-21Oct-21Nov-21Dec-21Jan-22Feb-22Mar-22Apr-22May-22Jun-22Jul-22Aug-22Sep-22Oct-22Nov-22Dec-22Jan-23Feb-23Mar-23Apr-23May-23Jun-23Jul-23Aug-23Sep-23Oct-23Nov-23Dec-23Jan-24Feb-24Mar-24Apr-24May-24Jun-24Jul-24Aug-24Sep-24Oct-24Nov-24Dec-24Jan-25Feb-25Mar-25Apr-25May-25Jun-25Jul-25Aug-25Sep-25Oct-25Nov-25Dec-25Jan-26Feb-26Mar-26Apr-26May-26Jun-26Jul-26Aug-26Sep-26Oct-26Nov-26Dec-26Jan-27Feb-27Mar-27Apr-27May-27Jun-27Jul-27Aug-27Sep-27Oct-27Nov-27Dec-27Jan-28Feb-28Mar-28Apr-28May-28Jun-28Jul-28Aug-28Sep-28Oct-28Nov-28Dec-28Jan-29Feb-29Mar-29Apr-29May-29Jun-29Jul-29Aug-29Sep-29Oct-29Nov-29Dec-29Jan-30Feb-30Mar-30
ソフトバンク80,7361,590,00060,000135,000-65,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,000
三井住友FG(累進配当)75,2611,588,00060,00020,00020,00015,00020,00020,00020,00013,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,000
りそなHD36,577850,00020,00020,00020,00020,00030,00020,00020,00020,00010,00010,00020,00010,00010,00020,00020,00020,00020,00020,00020,00020,00010,00010,00020,00020,00020,00020,00010,00010,00020,00020,00020,00010,00010,00020,00020,00020,00020,00020,00010,00010,00020,00020,00020,00020,00020,00020,00020,00020,000
ENEOS36,577850,00010,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00010,00010,00020,00010,00010,00010,00010,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00010,00010,00020,00020,00020,00020,00020,00020,00030,00010,00020,00020,00020,00020,00020,000
三菱商事(累進配当)32,942830,00020,00020,00020,00020,00030,00020,00020,00020,00010,00010,00020,00010,00010,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00010,00010,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,000
三菱UFJ FG35,424820,000020,00020,00040,00030,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00010,00010,00010,00020,00020,00020,00020,00020,00020,00020,00020,00020,000
オリックス20,520395,000125,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,000
第一生命HD13,879390,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,000
セイコーエプソン13,308390,00010,00010,00010,00020,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,000
NTT13,063390,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,000
KDDI12,146390,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00020,00010,000
積水ハウス31,649990,00030,00020,00040,00040,00020,00020,00020,00020,00020,00020,00020,00030,00020,00030,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00030,00020,00030,00020,00040,00030,00040,00030,00040,00040,00040,00040,000
日東電工55220,00010,00010,000
協和エクシオ9,957370,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00020,00010,000
日本駐車場開発14,803540,00025,00015,00010,00010,00010,00020,00020,00010,00020,00010,00020,00010,00020,00010,00020,00010,00020,00010,00020,00010,00020,00010,00020,00010,00020,00010,00020,00010,00020,00010,00020,00010,00020,00010,00020,00010,000
キリン15,813610,000010,00010,00010,00010,00010,00010,00010,00020,00030,00020,00030,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00020,00010,00020,00010,00030,00020,00030,00020,00040,00040,00040,00040,000
SBI45210,00010,000
大和ハウス工業10,673360,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,000
アルトリア46,116800,00040,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,000
ダウ・ケミカル18,577440,00050,00020,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,000
エクソンモービル42,115830,00070,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,000
フィリップモリス32,079780,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,000
シェブロン33,240800,00050,00020,00010,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,000
IBM29,755800,00050,00020,00010,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,00020,000
アッヴィ16,133430,00030,00020,00020,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,000
ベライゾン12,483400,00020,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,000
ファイザー12,972410,00030,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,000
3M10,196410,00030,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,000
コカ・コーラ7,751360,000010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,000
シスコシステムズ8,697400,00020,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,000
ロッキード・マーティン5,864400,00040,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,000
ウォルグリーン9,226360,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,000
ギリアド10,313360,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,000
エイリス・キャピタル57,637970,000040,00040,00010,00040,00020,00040,00010,00040,00010,00030,00010,00030,00010,00030,00010,00030,00010,00040,00020,00040,00020,00040,00030,00040,00030,00040,00030,00040,00030,00050,00030,00050,00030,000
メイン・ストリート43,566970,000040,00040,00010,00040,00020,00040,00010,00040,00010,00030,00010,00030,00010,00030,00010,00030,00010,00040,00020,00040,00020,00040,00030,00040,00030,00040,00030,00040,00030,00050,00030,00050,00030,000

元本合計:21,303,000円
配当予定額:851,052円(税引き後利回り:3.99%)

 大変見えづらいものになっていますが、このように積み立てて行く予定です。
 増配が想定されていないので、利回りが目標に到達していません。ポートフォリオ全体で2%ちょいの増配で達成できるので、おそらく到達可能だと思われます。


一言

 5%銘柄の多くは減配によって外れてしまいました。2030年までは5%銘柄に頼りますが、その後は他の銘柄に比重を掛けていこうと思います。
 本記事は以上となります。最後まで読んでくださりありがとうございました!また次回の記事も宜しくお願いします!!!

※投資は自己責任でお願いします!
↓下のボタンをぽちっ!としていただけると大変喜びます!

にほんブログ村 株ブログ 株 オリジナル手法へ
にほんブログ村

コメント

タイトルとURLをコピーしました