It seems that between 2018 and 2021 those numbers are quite similar. Yet, as you say, the first two years are different. If you had run the Department of Finance numbers again using a more recent set of figures, taking into account the greater than expected economic growth at the beginning of the year, would you be coming to similar numbers over the short term?
On May 1st, 2017. See this statement in context.