Row 15 — Revenue. Year 0 revenue sits in B15. Grow it each year by the growth rate in B4. In C15 write `=B15*(1+$B$4)`, then drag it across to G15. Absolute-reference the growth rate ($B$4) so it doesn't shift as you copy right.