Net Asset Value(s)

The Edinburgh Investment Trust Plc      
As at close of business on 21-January-2013      
NAV per Ordinary share (unaudited) with Debt at Par     
EXCLUDING undistributed current year revenue                516.47p 
INCLUDING current year revenue                              526.05p 
NAV per Ordinary share (unaudited) with Debt at Fair Value      
EXCLUDING undistributed current year revenue                492.63p 
INCLUDING current year revenue                              502.21p 
The NAV includes a provision for any performance fee applicable.        
---