Net Asset Value(s)

The Edinburgh Investment Trust Plc      
As at close of business on 05-July-2012     
NAV per Ordinary share (unaudited) with Debt at Par     
EXCLUDING undistributed current year revenue                499.39p 
INCLUDING current year revenue                              505.11p 
NAV per Ordinary share (unaudited) with Debt at Fair Value      
EXCLUDING undistributed current year revenue                472.56p 
INCLUDING current year revenue                              478.28p 
The NAV includes a provision for any performance fee applicable.        
---