My top-up rankings accordingly become:
Top-up Income Cost
Rank EPIC Rank EPIC % Income Rank Epic % Cost
1 CLLN 1 TW. 4.93% 1 PSON 4.41%
2 PSON 2 MKS 4.48% 2 SGRO 4.40%
3 BLND 3 BP. 4.31% 3 LLOY 4.37%
4 LLOY 4 RDSB 4.17% 4 CLLN 4.23%
5 RDSB 5 ADM 4.02% 5 AV. 4.14%
6 SSE 6 CLLN 4.00% 6 MKS 3.97%
7 VOD 7 PSON 3.93% 7 BLT 3.90%
8 WMH 8 SSE 3.77% 8 LGEN 3.77%
9 BP. 9 LGEN 3.74% 9 RDSB 3.73%
10 BT.A 10 GSK 3.71% 10 BP. 3.70%
11 MKS 11 VOD 3.47% 11 MARS 3.59%
12 MARS 12 AV. 3.44% 12 ADM 3.59%
Because of my rules, TW., MKS and BP. are disqualified because of their contribution to income. and PSON, SGRO, LLOY and CLLN are disqualified because of the proportion of portfolio cost they represent. In each case, topping up by 20% would take them over my arbitrary 5% limit.
Consequently British Land (BLND) becomes the next candidate for topping up. This is likely to be in several weks' time, by which time it might all have changed.
TJH