Hi,
Why not just use the mining calculator provided by genesis block. Personally I think is the best.
Additional note.
I realized that whenever there is a difficulty adjustment, the price of bitcoin will spike. Perhaps supply is becoming tougher. For those of you doing bitcoin tradin this will be a good chance.