Calculate the $5\%$ projection in $2022$ by adding $1$ to the percentage and then mul the result by the $2021$ projection. Update the formula to always reference the percentage row. Copy the formula down to fill the remaining years, and then acr fill the remaining percentages.

The table is now complete. Delete the row of text below the table.