How to make a formula in Excel?

Question

excel

We need a formula for calculating investments: there is a starting capital of 25,000 per month, for example, 10% is added + I add 5,000 every month. I will reinvest the entire amount. How to make a table for Excel?
So that the monthly amount is calculated.
There is a line Start: 25,000, Profitability: 10%, Additional investment: 5000, Balance: calculated from the amount of Start + profitability + additional investment, after the first calculation pass, the Start value should be taken from the Balance, which was calculated above.