Net Asset Value(s)

The Edinburgh Investment Trust Plc      
As at close of business on 17-February-2012     
NAV per Ordinary share (unaudited) with Debt at Par     
EXCLUDING undistributed current year revenue                489.72p 
INCLUDING current year revenue                              498.04p 
NAV per Ordinary share (unaudited) with Debt at Fair Value      
EXCLUDING undistributed current year revenue                463.90p 
INCLUDING current year revenue                              472.21p 
The NAV includes a provision for any performance fee applicable.        
---