change to revenue increase calculation

app.py

@@ -45,8 +45,9 @@ def plot_interest_coverage(interest_rate, cagr_revenues):
 
     # calculate the yearly increase in the interest rate based on the projected interest rate in 2054
     interest_rate_yearly_increase = (interest_rate - baseline_interest_rate) / (2055 - 2025) / 100
-    # calculate the yearly increase in revenues based on the projected interest rate in 2054
-    # revenues_yearly_increase = (revenues - baseline_revenues) / (2054 - 2025)
+    # calculate the yearly increase in revenues based on the annual growth rate through 2055
+    total_revenues_2055 = total_revenues_2024 * ((1 + (cagr_revenues / 100)) ** (2055 - 2024))
+    revenues_yearly_increase = (total_revenues_2055 - total_revenues_2024) / (2055 - 2025)
 
     # add a baseline net interest / revenues column
     data["Net Interest / Revenues (Baseline)"] = data["Net Interest"] / data["Total Revenues"]
@@ -67,7 +68,7 @@ def plot_interest_coverage(interest_rate, cagr_revenues):
     data["Total Revenues (Projected)"] = np.where(
         data.index.astype(int) < 2025, 
         data["Total Revenues"], 
-        total_revenues_2024 * ((1 + (cagr_revenues / 100)) ** (data.index.astype(int) - 2024)))
+        data["Total Revenues"] + (revenues_yearly_increase * (data.index.astype(int) - 2024)))
     
     print(data.loc[2055, "Total Revenues (Projected)"])