UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM N-CSR

   CERTIFIED SHAREHOLDER REPORT OF REGISTERED MANAGEMENT INVESTMENT COMPANIES

                  Investment Company Act file number 811-21423
                                                    -----------

                       The Gabelli Dividend & Income Trust
                -------------------------------------------------
               (Exact name of registrant as specified in charter)

                              One Corporate Center
                            Rye, New York 10580-1422
                -------------------------------------------------
               (Address of principal executive offices) (Zip code)

                                 Bruce N. Alpert
                               Gabelli Funds, LLC
                              One Corporate Center
                            Rye, New York 10580-1422
                -------------------------------------------------
                     (Name and address of agent for service)

       registrant's telephone number, including area code: 1-800-422-3554
                                                          -----------------

                      Date of fiscal year end: December 31
                                              -------------

                   Date of reporting period: December 31, 2004
                                            ------------------



Form N-CSR is to be used by management investment companies to file reports with
the Commission not later than 10 days after the  transmission to stockholders of
any report that is required to be transmitted to  stockholders  under Rule 30e-1
under the Investment Company Act of 1940 (17 CFR 270.30e-1).  The Commission may
use the information provided on Form N-CSR in its regulatory, disclosure review,
inspection, and policymaking roles.

A registrant  is required to disclose the  information  specified by Form N-CSR,
and the  Commission  will make this  information  public.  A  registrant  is not
required to respond to the  collection  of  information  contained in Form N-CSR
unless the Form  displays a  currently  valid  Office of  Management  and Budget
("OMB")  control number.  Please direct comments  concerning the accuracy of the
information  collection  burden  estimate and any  suggestions  for reducing the
burden to Secretary,  Securities and Exchange Commission,  450 Fifth Street, NW,
Washington,  DC 20549-0609.  The OMB has reviewed this collection of information
under the clearance requirements of 44 U.S.C. ss. 3507.


ITEM 1. REPORTS TO STOCKHOLDERS.

The Report to Shareholders is attached herewith.



                                                                  [LOGO OMITTED]
                                                                     THE GABELLI
                                                                      DIVIDEND &
                                                                    INCOME TRUST

                       THE GABELLI DIVIDEND & INCOME TRUST

                                  Annual Report
                                December 31, 2004


TO OUR SHAREHOLDERS,

      The Sarbanes-Oxley Act requires a fund's principal executive and financial
officers  to  certify  the  entire   contents  of  the  semi-annual  and  annual
shareholder  reports in a filing with the Securities and Exchange  Commission on
Form N-CSR. This certification  would cover the portfolio  manager's  commentary
and  subjective  opinions  if they are  attached  to or a part of the  financial
statements. Many of these comments and opinions would be difficult or impossible
to certify.

      Because we do not want our portfolio  managers to eliminate their opinions
and/or  restrict their  commentary to historical  facts, we have separated their
commentary from the financial  statements and investment portfolio and have sent
it to  you  separately.  Both  the  commentary  and  the  financial  statements,
including  the  portfolio  of  investments,  will be available on our website at
www.gabelli.com/funds.

      Enclosed are the audited financial statements and the investment portfolio
as of December 31, 2004.

COMPARATIVE RESULTS



------------------------------------------------------------------------------------------------------------------------------------
                                        AVERAGE ANNUAL RETURNS THROUGH DECEMBER 31, 2004 (a)
                                        ----------------------------------------------------

                                                                                                                  Since
                                                                                                                Inception
                                                                                  Quarter        1 Year        (11/28/03)
                                                                                  -------        ------        ----------

                                                                                                           
  GABELLI DIVIDEND & INCOME TRUST NAV RETURN (b) .........................        7.03%          11.38%          11.46%
  GABELLI DIVIDEND & INCOME TRUST INVESTMENT RETURN (c) ..................        0.03%          (4.15)%         (3.78)%

  S&P 500 Index ..........................................................        9.23%          10.87%          16.68%
  Dow Jones Industrial Average ...........................................        7.62%           5.40%          12.85%
  Nasdaq Composite Index .................................................       14.69%           8.59%          10.98%

(a)  RETURNS  REPRESENT PAST  PERFORMANCE  AND DO NOT GUARANTEE  FUTURE RESULTS.
     TOTAL RETURNS AND AVERAGE  ANNUAL RETURNS  REFLECT  CHANGES IN SHARE PRICES
     AND REINVESTMENT OF DIVIDENDS AND ARE NET OF EXPENSES.  INVESTMENT  RETURNS
     AND THE PRINCIPAL VALUE OF AN INVESTMENT  WILL  FLUCTUATE.  WHEN SHARES ARE
     SOLD, THEY MAY BE WORTH MORE OR LESS THAN THEIR ORIGINAL COST.  PERFORMANCE
     RETURNS  FOR  PERIODS  LESS  THAN  ONE  YEAR  ARE NOT  ANNUALIZED.  CURRENT
     PERFORMANCE  MAY BE LOWER OR HIGHER THAN THE  PERFORMANCE  DATA  PRESENTED.
     VISIT  WWW.GABELLI.COM  FOR  PERFORMANCE  INFORMATION AS OF THE MOST RECENT
     MONTH END. INVESTORS SHOULD CONSIDER THE INVESTMENT  OBJECTIVES,  RISKS AND
     CHARGES AND EXPENSES OF THE FUND CAREFULLY BEFORE INVESTING.  THE DOW JONES
     INDUSTRIAL AVERAGE IS AN UNMANAGED INDEX OF 30 LARGE CAPITALIZATION STOCKS.
     THE S&P 500 INDEX AND THE NASDAQ  COMPOSITE INDEX ARE UNMANAGED  INDICATORS
     OF STOCK MARKET PERFORMANCE. DIVIDENDS ARE REINVESTED EXCEPT FOR THE NASDAQ
     COMPOSITE INDEX.
(b)  TOTAL RETURNS AND AVERAGE ANNUAL RETURNS REFLECT CHANGES IN NET ASSET VALUE
     ("NAV"),   REINVESTMENT  OF   DISTRIBUTIONS  AT  NET  ASSET  VALUE  ON  THE
     EX-DIVIDEND  DATE AND ARE NET OF EXPENSES.  SINCE INCEPTION RETURN BASED ON
     INITIAL NET ASSET VALUE OF $19.06.
(c)  TOTAL RETURNS AND AVERAGE ANNUAL RETURNS  REFLECT CHANGES IN CLOSING MARKET
     VALUES ON THE NEW YORK STOCK EXCHANGE, REINVESTMENT OF DISTRIBUTIONS. SINCE
     INCEPTION   RETURN   BASED   ON   INITIAL   OFFERING   PRICE   OF   $20.00.
--------------------------------------------------------------------------------

                                Sincerely yours,

                                /s/ Bruce N. Alpert

                                Bruce N. Alpert
                                President

February 24, 2005


                       THE GABELLI DIVIDEND & INCOME TRUST
                    SUMMARY OF PORTFOLIO HOLDINGS (UNAUDITED)

Under  SEC  rules,  all  funds are  required  to  include  in their  annual  and
semi-annual shareholder reports a presentation of portfolio holdings in a table,
chart or graph by reasonably identifiable categories.  The following table which
presents  portfolio  holdings as a percent of total  investments  is provided in
compliance with such requirement.

U.S. Government Obligations ........................    19.4%
Energy and Utilities: Integrated ...................    13.9%
Financial Services .................................    11.9%
Energy and Utilities: Oil ..........................     9.2%
Repurchase Agreements ..............................     8.7%
Telecommunications .................................     6.4%
Food and Beverage ..................................     3.9%
Energy and Utilities: Natural Gas ..................     3.5%
Diversified Industrial .............................     3.2%
Energy and Utilities: Electric .....................     2.4%
Health Care ........................................     2.0%
Entertainment ......................................     1.6%
Automotive: Parts and Accessories ..................     1.5%
Consumer Products ..................................     1.5%
Hotels and Gaming ..................................     1.4%
Machinery ..........................................     1.3%
Specialty Chemicals ................................     1.3%
Retail .............................................     1.2%
Cable and Satellite ................................     0.8%
Aerospace ..........................................     0.6%
Broadcasting .......................................     0.6%
Energy and Utilities ...............................     0.6%
Equipment and Supplies .............................     0.5%
Transportation .....................................     0.5%
Metals and Mining ..................................     0.4%
Business Services ..................................     0.2%
Communications Equipment ...........................     0.2%
Computer Software and Services .....................     0.2%
Energy and Utilities: Water ........................     0.2%
Publishing .........................................     0.2%
Real Estate ........................................     0.2%
Agriculture ........................................     0.1%
Aviation: Parts and Services .......................     0.1%
Closed-End Funds ...................................     0.1%
Environmental Services .............................     0.1%
Wireless Communications ............................     0.1%
Automotive .........................................     0.0%
Building and Construction ..........................     0.0%
Real Estate Investment Trusts ......................     0.0%
Electronics ........................................     0.0%
                                                       ------
                                                       100.0%
                                                       ======


THE GABELLI  DIVIDEND  &INCOMETRUST  (THE "FUND")  FILES A COMPLETE  SCHEDULE OF
PORTFOLIO  HOLDINGS WITH THE SEC FOR THE FIRST AND THIRD QUARTERS OF EACH FISCAL
YEAR ON FORM N-Q, THE FIRST OF WHICH WAS FILED FOR THE QUARTER  ENDED  SEPTEMBER
30, 2004.  SHAREHOLDERS  MAY OBTAIN THIS  INFORMATION AT  WWW.GABELLI.COM  OR BY
CALLING THE FUND AT 800-GABELLI (800-422-3554). THE FUND'S FORM N-Q IS AVAILABLE
ON THE SEC'S WEBSITE AT  WWW.SEC.GOV  AND MAY ALSO BE REVIEWED AND COPIED AT THE
COMMISSION'S  PUBLIC  REFERENCE  ROOM  IN  WASHINGTON,  DC.  INFORMATION  ON THE
OPERATION   OF  THE  PUBLIC   REFERENCE   ROOM  MAY  BE   OBTAINED   BY  CALLING
1-800-SEC-0330.




PROXY VOTING: The Fund files Form N-PX with its complete proxy voting record for
the 12 months  ended  June  30th,  no later than  August  31st of each  year.  A
description  of the Fund's proxy voting  policies and  procedures  are available
without charge (i) upon request, by calling 800-GABELLI (800-422-3554);  (ii) by
writing to The Gabelli Funds at One Corporate  Center,  Rye, NY 10580-1422;  and
(iii)  by  visiting  the  Securities  and  Exchange   Commission's   website  at
www.sec.gov.

                                        2


                       THE GABELLI DIVIDEND & INCOME TRUST
                             SCHEDULE OF INVESTMENTS
                                DECEMBER 31, 2004


                                                                     MARKET
    SHARES                                        COST               VALUE
 ------------                                -------------       --------------

               COMMON STOCKS -- 67.3%
               AEROSPACE -- 0.5%

       10,000  Goodrich Corp. ............   $      281,823      $      326,400
      580,000  Titan Corp.+ ..............       11,627,550           9,396,000
                                             --------------      --------------
                                                 11,909,373           9,722,400
                                             --------------      --------------

               AUTOMOTIVE: PARTS AND ACCESSORIES -- 1.5%
      550,000  Dana Corp. ................       11,124,356           9,531,500
      450,000  Genuine Parts Co. .........       15,323,804          19,827,000
                                             --------------      --------------
                                                 26,448,160          29,358,500
                                             --------------      --------------

               BROADCASTING -- 0.0%
       12,000  Liberty Corp. .............          585,559             527,520
                                             --------------      --------------

               CABLE AND SATELLITE -- 0.8%
     10,000    Cablevision Systems Corp.,
                 Cl. A+ ..................          216,273             249,000
      105,000  DIRECTV Group Inc.+ .......        1,835,189           1,757,700
      300,000  EchoStar Communications
                 Corp., Cl. A ............        9,321,752           9,972,000
       55,000  Liberty Media International
                 Inc., Cl. A+ ............        1,974,904           2,542,650
      107,700  UnitedGlobalCom Inc., Cl. A+         936,076           1,040,382
                                             --------------      --------------
                                                 14,284,194          15,561,732
                                             --------------      --------------

               COMPUTER SOFTWARE AND SERVICES -- 0.2%
      150,000  Microsoft Corp. ...........        4,108,064           4,006,500
                                             --------------      --------------

               CONSUMER PRODUCTS -- 1.2%
       15,000  Altria Group Inc. .........          750,667             916,500
       30,500  Del Laboratories Inc.+ ....        1,031,526           1,059,875
       80,000  Eastman Kodak Co. .........        2,062,700           2,580,000
      135,000  Gallaher Group plc, ADR ...        6,687,853           8,195,850
        1,000  Kimberly-Clark Corp. ......           53,184              65,810
       70,000  Procter & Gamble Co. ......        3,642,739           3,855,600
      719,500  Swedish Match AB ..........        7,274,631           8,336,820
                                             --------------      --------------
                                                 21,503,300          25,010,455
                                             --------------      --------------

               DIVERSIFIED INDUSTRIAL-- 2.7%
      250,000  Bouygues SA ...............        8,490,143          11,553,622
        9,000  Brascan Corp., Cl. A ......          210,697             324,090
      120,000  Cooper Industries Ltd., Cl  A      7,415,396           8,146,800
      210,000  GATX Corp. ................        5,512,154           6,207,600
      350,000  General Electric Co. ......       11,076,517          12,775,000
      200,000  Honeywell International Inc.       6,549,070           7,082,000
      100,000  Sonoco Products Co. .......        2,400,642           2,965,000
        1,000  Textron Inc. ..............           51,500              73,800
    1,051,000  Tomkins plc ...............        5,080,148           5,130,297
       30,000  Tomkins plc, ADR ..........          591,119             593,700
                                             --------------      --------------
                                                 47,377,386          54,851,909
                                             --------------      --------------

               ELECTRONICS -- 0.0%
       25,000  DuPont Photomasks Inc.+ ...          659,884             660,250
                                             --------------      --------------

               ENERGY AND UTILITIES: ELECTRIC -- 2.4%
      300,000  American Electric
                 Power Co. Inc. ..........        8,872,293          10,302,000
       20,000  Cleco Corp. ...............          349,431             405,200
      375,000  DPL Inc. ..................        7,218,614           9,416,250
       17,500  DTE Energy Co. ............          667,957             754,775
      280,000  Duquesne Light Holdings Inc.       5,007,032           5,278,000
      105,000  Electric Power Development
                 Co., Ltd.+ ..............        2,915,016           2,940,861
      610,000  Great Plains Energy Inc. ..       18,714,180          18,470,800
                                             --------------      --------------
                                                 43,744,523          47,567,886
                                             --------------      --------------


                                                                     MARKET
    SHARES                                        COST               VALUE
 ------------                                -------------       --------------

               ENERGY AND UTILITIES: INTEGRATED -- 13.9%
       30,000  Allegheny Energy Inc.+ ....   $      438,040      $      591,300
      120,000  ALLETE Inc. ...............        3,983,448           4,410,000
       10,000  Alliant Energy Corp. ......          250,267             286,000
      410,000  Ameren Corp. ..............       18,428,778          20,557,400
       25,000  Avista Corp. ..............          433,003             441,750
       10,300  Black Hills Corp. .........          314,373             316,004
       60,000  Burlington Resources Inc. .        2,374,465           2,610,000
       22,800  Central Vermont Public
                 Service Corp. ...........          446,712             530,328
       32,100  CH Energy Group Inc. ......        1,481,792           1,542,405
       72,000  Chubu Electric Power Co. Inc.      1,595,014           1,728,506
       81,000  Chugoku Electric
                 Power Co. Inc. ..........        1,433,859           1,509,017
      320,000  Cinergy Corp. .............       12,099,334          13,321,600
      170,000  CONSOL Energy Inc. ........        3,912,925           6,978,500
      200,000  Consolidated Edison Inc. ..        8,201,972           8,750,000
        2,000  Dominion Resources Inc. ...          126,277             135,480
      259,000  Duke Energy Corp. .........        4,917,968           6,560,470
      150,000  El Paso Corp. .............        1,485,360           1,560,000
        2,800  Empire District Electric Co.          57,082              63,504
      300,000  Enel SpA ..................        2,324,318           2,948,213
       47,000  Enel SpA, ADR .............        1,839,336           2,323,680
      145,100  Energy East Corp. .........        3,292,295           3,871,268
      220,000  FirstEnergy Corp. .........        7,886,725           8,692,200
       78,000  FPL Group Inc. ............        4,949,739           5,830,500
      130,000  Hawaiian Electric
                 Industries Inc. .........        3,045,840           3,789,500
      250,000  Hera SpA ..................          552,073             720,402
       81,000  Hokkaido Electric Power
                 Co. Inc. ................        1,486,342           1,592,808
       81,000  Hokuriku Electric Power Co.        1,392,636           1,472,655
       81,000  Kansai Electric Power Co. Inc.     1,515,634           1,644,189
       81,000  Kyushu Electric Power Co. Inc.     1,558,572           1,636,284
       25,000  Maine & Maritimes Corp. ...          746,488             658,750
        1,500  MGE Energy Inc. ...........           51,074              54,045
       40,000  National Grid Transco plc, ADR     1,588,564           1,919,600
      260,000  NiSource Inc. .............        5,433,717           5,922,800
      300,000  NSTAR .....................       14,242,809          16,284,000
      500,000  OGE Energy Corp. ..........       12,037,779          13,255,000
      200,000  Ormat Technologies Inc.+ ..        3,000,000           3,256,000
      600,000  Pepco Holdings Inc. .......       11,391,942          12,792,000
      220,000  Pinnacle West Capital Corp.        8,566,123           9,770,200
      320,000  Progress Energy Inc. ......       14,384,854          14,476,800
      260,000  Public Service Enterprise
                 Group Inc. ..............       11,095,739          13,460,200
      200,000  Scottish Power plc, ADR ...        5,792,267           6,232,000
       81,000  Shikoku Electric Power Co. Inc     1,476,075           1,580,951
      500,000  Southern Co. ..............       14,779,216          16,760,000
        2,000  TECO Energy Inc. ..........           27,648              30,680
       81,000  Tohoku Electric Power Co. Inc.     1,385,001           1,454,474
       72,000  Tokyo Electric Power Co. Inc.      1,670,999           1,767,151
        1,000  TXU Corp. .................           28,289              64,560
      550,000  Unisource Energy Corp. ....       13,530,220          13,260,500
       51,000  Vectren Corp. .............        1,238,895           1,366,800
      404,400  Westar Energy Inc. ........        7,798,266           9,248,628
       80,000  Wisconsin Energy Corp. ....        2,506,082           2,696,800
      150,000  WPS Resources Corp. .......        6,859,066           7,494,000
      974,400  Xcel Energy Inc. ..........       16,710,898          17,734,080
                                             --------------      --------------
                                                248,166,190         277,953,982
                                             --------------      --------------

                See accompanying notes to financial statements.

                                       3


                       THE GABELLI DIVIDEND & INCOME TRUST
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 2004


                                                                     MARKET
    SHARES                                        COST               VALUE
 ------------                                -------------       --------------

               COMMON STOCKS (CONTINUED)
               ENERGY AND UTILITIES: NATURAL GAS -- 3.5%
        8,500  AGL Resources Inc. ........   $      231,031      $      282,540
       90,000  Atmos Energy Corp. ........        2,217,924           2,461,500
       14,800  Delta Natural Gas Co. Inc.           374,076             402,841
        3,000  Energen Corp. .............          124,550             176,850
      390,000  KeySpan Corp. .............       14,109,990          15,385,500
       22,000  Kinder Morgan Energy
                 Partners LP .............          910,803             975,260
       50,000  Laclede Group Inc. ........        1,380,807           1,557,500
      300,000  National Fuel Gas Co. .....        7,226,378           8,502,000
      215,000  Nicor Inc. ................        7,320,919           7,942,100
      223,500  ONEOK Inc. ................        4,764,330           6,351,870
      250,000  Peoples Energy Corp. ......       10,457,701          10,987,500
      300,000  SEMCO Energy Inc. .........        1,686,087           1,602,000
      211,300  Sempra Energy .............        6,081,369           7,750,484
       12,000  South Jersey Industries Inc.         497,736             630,720
       20,000  Southern Union Co.+ .......          457,198             479,600
      151,000  Southwest Gas Corp. .......        3,572,715           3,835,400
                                             --------------      --------------
                                                 61,413,614          69,323,665
                                             --------------      --------------

               ENERGY AND UTILITIES: OIL-- 9.2%
        1,000  Amerada Hess Corp. ........           65,905              82,380
        6,000  Anadarko Petroleum Corp. ..          325,515             388,860
       30,000  Apache Corp. ..............        1,255,706           1,517,100
       20,000  Baker Hughes Inc. .........          759,763             853,400
      150,000  BP plc, ADR ...............        6,894,243           8,760,000
        5,000  Chesapeake Energy Corp. ...           65,488              82,500
      300,000  ChevronTexaco Corp. .......       14,711,216          15,753,000
        1,000  Cimarex Energy Co.+ .......           28,300              37,900
      210,000  ConocoPhillips ............       15,095,391          18,234,300
        2,000  Cooper Cameron Corp.+ .....          102,000             107,620
       30,000  Devon Energy Corp. ........        1,068,956           1,167,600
      300,000  Diamond Offshore
                 Drilling Inc. ...........        6,478,892          12,015,000
       75,000  Eni SpA, ADR ..............        6,854,713           9,438,000
      190,000  Exxon Mobil Corp. .........        8,628,951           9,739,400
      200,000  Halliburton Co. ...........        5,839,449           7,848,000
       71,100  Kaneb Services LLC ........        3,060,684           3,070,809
      120,000  Kerr-McGee Corp. ..........        5,806,427           6,934,800
      283,000  Marathon Oil Corp. ........        8,736,356          10,643,630
       90,000  Murphy Oil Corp. ..........        6,863,680           7,240,500
        1,000  Nabors Industries Ltd.+ ...           50,200              51,290
      190,000  Occidental Petroleum Corp.         9,068,488          11,088,400
      100,000  Patina Oil & Gas Corp. ....        3,668,370           3,750,000
      280,000  Repsol YPF SA, ADR ........        5,858,941           7,308,000
      200,000  Royal Dutch Petroleum Co. .        9,567,840          11,476,000
       40,000  Schlumberger Ltd. .........        2,128,651           2,678,000
      960,000  Statoil ASA, ADR ..........       10,729,300          15,244,800
      100,000  Sunoco Inc. ...............        8,156,500           8,171,000
      100,000  Total SA, ADR .............        8,864,810          10,984,000
       20,000  Yukos ADR+ ................          286,000              52,000
                                             --------------      --------------
                                                151,020,735         184,718,289
                                             --------------      --------------

               ENERGY AND UTILITIES: WATER -- 0.2%
        3,000  American States Water Co. .           69,243              78,000
       38,000  Aqua America Inc. .........          812,206             934,420
        3,000  Artesian Resources Corp.,
                 Cl. A ...................           81,485              84,360
        2,000  California Water
                 Service Group ...........           57,970              75,300
        4,000  Connecticut Water Service Inc.       102,758             105,960
        5,000  Middlesex Water Co. .......           91,653              94,700
        7,600  Pennichuck Corp. ..........          194,693             198,360
       41,000  SJW Corp. .................        1,366,226           1,492,400


                                                                     MARKET
    SHARES                                        COST               VALUE
 ------------                                -------------       --------------

       10,500  Southwest Water Co. .......   $      125,580      $      141,225
       22,000  United Utilities plc, ADR .          429,085             540,320
        5,000  York Water Co. ............           93,633              97,050
                                             --------------      --------------
                                                  3,424,532           3,842,095
                                             --------------      --------------

               ENTERTAINMENT -- 1.3%
        2,000  Grupo Televisa SA, ADR ....           79,516             121,000
      500,000  The Walt Disney Co. .......       11,529,759          13,900,000
      500,000  Time Warner Inc.+ .........        8,553,485           9,720,000
       70,000  Vivendi Universal SA, ADR+         2,089,572           2,244,900
                                             --------------      --------------
                                                 22,252,332          25,985,900
                                             --------------      --------------

               ENVIRONMENTAL SERVICES-- 0.1%
       50,000  Ionics Inc.+ ..............        2,170,168           2,167,000
       10,000  Veolia Environnement ......          266,211             361,968
                                             --------------      --------------
                                                  2,436,379           2,528,968
                                             --------------      --------------

               EQUIPMENT AND SUPPLIES -- 0.5%
      115,000  CIRCOR International Inc. .        2,094,187           2,663,400
       15,000  Lufkin Industries Inc. ....          474,063             598,620
       77,500  Mueller Industries Inc. ...        3,444,806           2,495,500
      132,000  RPC Inc. ..................        1,966,659           3,315,840
        5,000  Weatherford International 
                 Ltd.+ ...................          207,060             256,500
                                             --------------      --------------
                                                  8,186,775           9,329,860
                                             --------------      --------------

               FINANCIAL SERVICES -- 11.4%
      365,000  Alliance Capital Management
                 Holding LP ..............       12,259,858          15,330,000
      340,000  American Express Co. ......       17,226,202          19,165,800
      200,000  American International
                 Group Inc. ..............       12,676,506          13,134,000
      100,000  AmSouth Bancorporation ....        2,445,120           2,590,000
      510,000  Bank of America Corp. .....       20,565,031          23,964,900
      361,400  Bank of New York Co. Inc. .       11,720,504          12,077,988
      400,000  Citigroup Inc. ............       19,465,042          19,272,000
       25,000  Deutsche Bank AG, ADR .....        2,065,488           2,225,250
       90,000  Fidelity National Financial 
                 Inc. ....................        4,054,017           4,110,300
       53,900  First Horizon National Corp.       2,309,282           2,323,629
      100,000  First National Bankshares
                 of Florida Inc. .........        2,387,180           2,390,000
       15,000  Flushing Financial Corp. ..          304,562             300,900
       17,000  Hartford Financial Services
                 Group Inc. ..............        1,031,960           1,178,270
      510,000  JPMorgan Chase & Co. ......       18,568,142          19,895,100
      190,000  KeyCorp ...................        5,412,741           6,441,000
       60,000  Marsh & McLennan
                 Companies Inc. ..........        1,692,798           1,974,000
       82,000  Morgan Stanley ............        4,202,524           4,552,640
      135,000  New York Community
                 Bancorp Inc. ............        2,686,693           2,776,950
       30,000  North Fork Bancorporation Inc.       729,176             865,500
      238,500  PNC Financial Services Group      12,797,327          13,699,440
       47,500  Popular Inc. ..............        1,110,954           1,369,425
        1,000  Progressive Corp. .........           89,520              84,840
       50,391  Riggs National Corp. ......        1,137,458           1,071,313
      120,000  Sovereign Bancorp Inc. ....        2,668,642           2,706,000
      267,000  St. Paul Travelers
                 Companies Inc. ..........       10,060,829           9,897,690
       12,000  Sterling Bancorp ..........          275,190             339,000
       50,000  T. Rowe Price Group Inc. ..        2,455,119           3,110,000
        5,000  Unitrin Inc. ..............          187,486             227,250
        8,800  Valley National Bancorp ...          241,864             243,320
      245,000  Wachovia Corp. ............       11,347,420          12,887,000
      242,000  Waddell & Reed Financial
                 Inc., Cl. A .............        5,678,316           5,781,380

                See accompanying notes to financial statements.

                                       4


                       THE GABELLI DIVIDEND & INCOME TRUST
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 2004


                                                                     MARKET
    SHARES                                        COST               VALUE
 ------------                                -------------       --------------

               COMMON STOCKS (CONTINUED)
               FINANCIAL SERVICES (CONTINUED)
      105,000  Washington Mutual Inc. ....   $    4,163,485      $    4,439,400
       93,400  Waypoint Financial Corp. ..        2,482,979           2,647,890
        3,500  Webster Financial Corp. ...          155,536             177,240
      130,000  Wells Fargo & Co. .........        7,427,111           8,079,500
      100,000  Wilmington Trust Corp. ....        3,578,188           3,615,000
       53,000  Zions Bancorporation ......        3,231,895           3,605,590
                                             --------------      --------------
                                                210,892,145         228,549,505
                                             --------------      --------------

               FOOD AND BEVERAGE -- 3.9%
      500,000  Archer-Daniels-Midland Co.         8,215,368          11,155,000
        1,000  Campbell Soup Co. .........           28,030              29,890
      135,000  Coca-Cola Co. .............        6,091,712           5,620,050
      200,000  ConAgra Foods Inc. ........        5,403,166           5,890,000
      450,000  Dreyer's Grand Ice Cream
                 Holdings Inc., Cl. A ....       34,980,593          36,193,500
      125,000  General Mills Inc. ........        5,592,578           6,213,750
       80,000  Heinz (H.J.) Co. ..........        2,950,151           3,119,200
        1,000  Kellogg Co. ...............           35,550              44,660
      120,000  Molson Inc., Cl. A ........        3,348,823           3,553,478
      280,000  Sara Lee Corp. ............        6,240,819           6,759,200
        1,000  Wrigley (Wm.) Jr. Co. .....           55,998              69,190
                                             --------------      --------------
                                                 72,942,788          78,647,918
                                             --------------      --------------

               HEALTH CARE -- 1.8%
      125,000  Bristol-Myers Squibb Co. ..        3,071,433           3,202,500
      137,100  Eli Lilly & Co. ...........        8,549,765           7,780,425
       10,000  Guidant Corp. .............          722,500             721,000
      250,000  Merck & Co. Inc. ..........        9,752,201           8,035,000
       50,000  Owens & Minor Inc. ........        1,240,047           1,408,500
      520,000  Pfizer Inc. ...............       16,314,547          13,982,800
       20,000  Sola International Inc.+ ..          551,600             550,800
                                             --------------      --------------
                                                 40,202,093          35,681,025
                                             --------------      --------------

               HOTELS AND GAMING -- 1.4%
    2,000,000  Hilton Group plc ..........        9,246,478          10,924,237
      300,000  Hilton Hotels Corp. .......        5,099,882           6,822,000
      150,000  Mandalay Resort Group .....       10,282,085          10,564,500
                                             --------------      --------------
                                                 24,628,445          28,310,737
                                             --------------      --------------
               MACHINERY -- 1.3%
      350,000  CNH Global NV .............        6,922,214           6,779,500
      260,000  Deere & Co. ...............       17,633,732          19,344,000
                                             --------------      --------------
                                                 24,555,946          26,123,500
                                             --------------      --------------

               METALS AND MINING -- 0.3%
       10,000  Arch Coal Inc. ............          314,774             355,400
        3,000  Fording Canadian Coal Trust          112,385             231,450
      120,000  Freeport-McMoRan Copper
                 & Gold Inc., Cl. B ......        4,389,476           4,587,600
       10,000  Massey Energy Co. .........          235,475             349,500
        6,000  Peabody Energy Corp. ......          291,734             485,460
        3,000  Westmoreland Coal Co.+ ....           52,605              91,380
                                             --------------      --------------
                                                  5,396,449           6,100,790
                                             --------------      --------------

               PUBLISHING -- 0.2%
        5,100  Pulitzer Inc. .............          326,904             330,735
      200,000  Reader's Digest Association 
                 Inc. ....................        2,978,081           2,782,000
                                             --------------      --------------
                                                  3,304,985           3,112,735
                                             --------------      --------------

               REAL ESTATE -- 0.2%
       53,500  LNR Property Corp. ........        3,342,930           3,365,685
                                             --------------      --------------

               RETAIL -- 1.2%
      420,000  Albertson's Inc. ..........        9,855,124          10,029,600
      151,500  Ingles Markets Inc., Cl. A         1,688,145           1,877,085
      600,000  Safeway Inc.+ .............       12,997,052          11,844,000
                                             --------------      --------------
                                                 24,540,321          23,750,685
                                             --------------      --------------


                                                                     MARKET
    SHARES                                        COST               VALUE
 ------------                                -------------       --------------

               SPECIALTY CHEMICALS -- 1.3%
       65,000  Ashland Inc. ..............   $    2,781,776      $    3,794,700
        1,000  Celanese AG ...............           53,931              61,302
      185,000  Dow Chemical Co. ..........        7,402,232           9,159,350
      185,000  E.I. du Pont de
                 Nemours and Co. .........        8,133,855           9,074,250
       65,000  Ferro Corp. ...............        1,247,019           1,507,350
       80,000  Olin Corp. ................        1,418,908           1,761,600
                                             --------------      --------------
                                                 21,037,721          25,358,552
                                             --------------      --------------

               TELECOMMUNICATIONS -- 5.9%
      440,000  AT&T Corp. ................        8,188,152           8,386,400
      680,000  BCE Inc. ..................       14,877,515          16,408,400
      200,000  BellSouth Corp. ...........        5,333,936           5,558,000
       74,000  BT Group plc, ADR .........        2,312,412           2,925,220
      100,000  CenturyTel Inc. ...........        2,916,859           3,547,000
      160,000  Citizens Communications Co.        2,243,824           2,206,400
       50,000  Compania de
                 Telecomunicaciones de
                 Chile SA, ADR ...........          607,686             562,000
       91,000  Deutsche Telekom AG, ADR+ .        1,607,118           2,063,880
       55,000  France Telecom SA, ADR ....        1,338,443           1,819,400
      240,000  Hellenic Telecommunications
                 Organization SA, ADR ....        1,884,444           2,112,000
       40,000  Manitoba Telecom
                 Services Inc. ...........        1,343,953           1,635,855
       30,000  MCI Inc. ..................          501,308             604,800
      225,000  Qwest Communications
                 International Inc.+ .....          775,852             999,000
      175,000  Rogers Communications Inc.,
                 Cl. B ...................        3,808,349           4,576,250
      320,000  SBC Communications Inc. ...        7,933,700           8,246,400
      840,000  Sprint Corp. ..............       15,078,015          20,874,000
      346,800  TDC A/S, ADR ..............        6,049,542           7,379,904
       12,000  Telecom Corp. of New
                 Zealand Ltd., ADR .......          322,396             425,520
       42,000  Telecom Italia SpA, ADR ...        1,285,636           1,716,540
       25,000  Telefonica SA, ADR ........        1,126,654           1,412,500
      160,000  Telefonos de Mexico SA de
                 CV, Cl. L, ADR ..........        5,322,070           6,131,200
      160,000  Telstra Corp. Ltd., ADR ...        2,939,066           3,062,400
      150,000  TELUS Corp., Non-Voting ...        2,744,342           4,349,205
      300,000  Verizon Communications Inc.       10,168,118          12,153,000
                                             --------------      --------------
                                                100,709,390         119,155,274
                                             --------------      --------------

               TRANSPORTATION -- 0.3%
        8,000  Frontline Ltd. ............          206,472             354,880
        4,466  Ship Finance International Ltd.       78,726              91,642
      100,000  Stelmar Shipping Ltd. .....        4,780,417           4,771,000
       40,000  Teekay Shipping Corp. .....        1,038,528           1,684,400
                                             --------------      --------------
                                                  6,104,143           6,901,922
                                             --------------      --------------

               WIRELESS COMMUNICATIONS -- 0.1%
        6,582  Crown Castle
                 International Corp.+ ....          102,153             109,525
       15,000  mm02 plc, ADR+ ............          328,522             353,550
       48,500  United States Cellular Corp.+      2,212,700           2,170,860
        4,000  Vimpel-Communications, ADR+          116,900             144,560
                                             --------------      --------------
                                                  2,760,275           2,778,495
                                             --------------      --------------

               TOTAL COMMON
                 STOCKS ..................    1,207,938,631       1,348,786,734
                                             --------------      --------------

                See accompanying notes to financial statements.

                                       5


                       THE GABELLI DIVIDEND & INCOME TRUST
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 2004


                                                                     MARKET
    SHARES                                        COST               VALUE
 ------------                                -------------       --------------

               PREFERRED STOCKS -- 0.1%
               CLOSED-END FUNDS -- 0.1%
       75,000  General American Investors 
                 Co. Inc.,
                 5.950% Cumulative Pfd.,
                 Ser. B ..................   $    1,860,400      $    1,872,750
                                             --------------      --------------

               CONVERTIBLE PREFERRED STOCKS -- 3.5%
               AEROSPACE -- 0.0%
        8,315  Northrop Grumman Corp.,
                 7.000% Cv. Pfd., Ser. B .          997,555           1,097,663
                                             --------------      --------------

               AUTOMOTIVE -- 0.0%
       20,000  General Motors Corp.,
                 4.500% Cv. Pfd., Ser. A .          518,910             501,800
                                             --------------      --------------

               AVIATION: PARTS AND SERVICES -- 0.1%
       12,200  Sequa Corp.,
                 $5.00 Cv. Pfd. ..........        1,141,435           1,189,500
                                             --------------      --------------

               BROADCASTING -- 0.6%
       17,460  Emmis Communications Corp.,
                 6.250% Cv. Pfd., Ser. A .          828,081             804,033
      265,000  Sinclair Broadcast Group 
                 Inc.,
                 6.000% Cv. Pfd., Ser. D .       12,368,975          11,524,850
                                             --------------      --------------
                                                 13,197,056          12,328,883
                                             --------------      --------------

               BUILDING AND CONSTRUCTION -- 0.0%
          200  Fleetwood Capital Trust,
               6.000% Cv. Pfd.+ ..........            6,210               9,100
                                             --------------      --------------

               BUSINESS SERVICES -- 0.0%
       18,000  Allied Waste Industries Inc.,
                 6.250% Cv. Pfd. .........        1,079,078             948,780
                                             --------------      --------------

               CABLE AND SATELLITE -- 0.0%
       10,000  Rainbow Equity Securities
               Trust II,
                 6.250% Cv. Pfd. .........          243,462             250,100
                                             --------------      --------------

               CONSUMER PRODUCTS -- 0.3%
      138,900  Newell Financial Trust,
                 5.250% Cv. Pfd. .........        6,516,450           6,545,662
                                             --------------      --------------

               DIVERSIFIED INDUSTRIAL -- 0.5%
      179,400  Owens-Illinois Inc.,
                 4.750% Cv. Pfd. .........        5,956,159           7,265,700
       80,502  Smurfit-Stone Container Corp.,
                 7.000% Cv. Pfd., Ser. A .        2,008,346           2,052,801
        1,000  US Steel Corp.,
                 7.000% Cv. Pfd., Ser. B .           88,510             166,850
                                             --------------      --------------
                                                  8,053,015           9,485,351
                                             --------------      --------------

               ENERGY AND UTILITIES -- 0.6%
        9,750  Arch Coal Inc.,
                 5.000% Cv. Pfd. .........          733,750             887,250
               Chesapeake Energy Corp.,
       20,000    5.000% Cv. Pfd. .........        2,193,750           2,447,000
        2,700    6.000% Cv. Pfd. .........          194,400             242,325
       20,000  CMS Energy Corp.,
                 4.500% Cv. Pfd. .........        1,069,062           1,272,500
      130,000  El Paso Corp.,
                 4.750% Cv. Pfd. .........        4,680,219           4,771,000
       42,615  Hanover Compressor,
                 7.250% Cv. Pfd. .........        2,134,125           2,226,634
                                             --------------      --------------
                                                 11,005,306          11,846,709
                                             --------------      --------------


                                                                     MARKET
    SHARES                                        COST               VALUE
 ------------                                -------------       --------------

               ENTERTAINMENT -- 0.2%
      168,000  Six Flags Inc.,
                 7.250% Cv. Pfd. .........   $    3,904,309      $    3,717,840
                                             --------------      --------------

               FINANCIAL SERVICES -- 0.5%
        3,920  Doral Financial Corp.,
                 4.750% Cv. Pfd. (a) .....        1,029,000           1,307,320
      215,000  National Australia Bank Ltd.,
                 7.875% Cv. Pfd. .........        8,179,115           8,157,100
        5,100  United Fire & Casualty Co.,
                 6.375% Cv. Pfd., Ser. A .          152,000             215,322
                                             --------------      --------------
                                                  9,360,115           9,679,742
                                             --------------      --------------
               HEALTH CARE -- 0.2%
       57,436  McKesson Financing Trust,
                 5.000% Cv. Pfd. .........        2,888,529           2,900,518
       10,000  Omnicare Inc.,
                 4.000% Cv. Pfd. .........          605,400             551,600
                                             --------------      --------------
                                                  3,493,929           3,452,118
                                             --------------      --------------

               METALS AND MINING -- 0.1%
        6,000  Phelps Dodge Corp.,
                 6.750% Cv. Pfd. .........        1,002,916           1,241,160
                                             --------------      --------------

               REAL ESTATE INVESTMENT TRUST -- 0.0%
        2,100  Equity Office Properties 
                 Trust,
                 5.250% Cv. Pfd., Ser. B .          104,120             107,856
                                             --------------      --------------

               TELECOMMUNICATIONS -- 0.4%
       39,500  Cincinnati Bell Inc.,
               6.750% Cv. Pfd., Ser. B ...        1,682,413           1,609,625
      121,000  Crown Castle International 
                 Corp.,
                 6.250% Cv. Pfd. .........        5,568,000           5,929,000
                                             --------------      --------------
                                                  7,250,413           7,538,625
                                             --------------      --------------

               TRANSPORTATION -- 0.0%
        1,500  GATX Corp.,
               $2.50 Cv. Pfd. ............          199,475             225,000
          982  Kansas City Southern,
               4.250% Cv. Pfd. ...........          551,884             645,911
                                             --------------      --------------
                                                    751,359             870,911
                                             --------------      --------------
               TOTAL CONVERTIBLE
                 PREFERRED STOCKS ........      68,625,638           70,811,800
                                             --------------      --------------

   PRINCIPAL
    AMOUNT
  -----------

               CONVERTIBLE CORPORATE BONDS -- 1.0%
               AEROSPACE -- 0.1%
  $ 1,000,000  GenCorp Inc., Sub. Deb. Cv.,
                 5.750%, 04/15/07 ........          989,174           1,098,750
                                             --------------      --------------
               AGRICULTURE-- 0.1%
      750,000  Bunge Ltd. Financial Corp., 
                 Cv.,
                 3.750%, 11/15/22 ........          793,722           1,352,812
                                             --------------      --------------
               AUTOMOTIVE: PARTS AND ACCESSORIES -- 0.0%
      500,000  Standard Motor Products Inc.,
                 Sub. Deb. Cv.,
                 6.750%, 07/15/09 ........          476,286             488,750
                                             --------------      --------------
               BUSINESS SERVICES-- 0.2%
               Trans-Lux Corp., Sub. Deb. 
                 Cv.,
      950,000    8.250%, 03/01/2012 ......          946,185             964,250
    2,000,000    7.500%, 12/01/2006 ......        2,007,191           2,030,000
                                             --------------      --------------
                                                  2,953,376           2,994,250
                                             --------------      --------------

                See accompanying notes to financial statements.

                                       6


                       THE GABELLI DIVIDEND & INCOME TRUST
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 2004


  PRINCIPAL                                                          MARKET
   AMOUNT                                        COST                VALUE
 ------------                                --------------      --------------

               CONVERTIBLE CORPORATE BONDS (CONTINUED)
               COMMUNICATIONS EQUIPMENT -- 0.2%
 $  2,000,000  Agere Systems Inc., Sub. 
                 Deb. Cv.,
                 6.500%, 12/15/09 ........   $    2,082,572      $    2,125,000
    2,000,000  TriQuint Semiconductor Inc.,
                 Sub. Deb. Cv.,
                 4.000%, 03/01/07 ........        1,936,699           1,945,000
                                             --------------      --------------
                                                  4,019,271           4,070,000
                                             --------------      --------------

               ENTERTAINMENT -- 0.1%
    1,000,000  The Walt Disney Co., Cv.,
                 2.125%, 04/15/23 ........        1,029,146           1,117,500
                                             --------------      --------------

               EQUIPMENT AND SUPPLIES -- 0.0%
      700,000  Robbins & Myers Inc.,
                 Sub. Deb. Cv.,
                 8.000%, 01/31/08 ........          709,317             745,500
                                             --------------      --------------

               FINANCIAL SERVICES-- 0.0%
      250,000  AON Corp., Deb. Cv.,
                 3.500%, 11/15/12 ........          287,699             309,688
                                             --------------      --------------

               FOOD AND BEVERAGE -- 0.0%
    1,550,000  Parmalat Soparfi SA,
                 Sub. Deb. Cv.,
                 6.125%, 05/23/32+ (b) ...          981,615             802,353
                                             --------------      --------------
               HEALTH CARE-- 0.0%
      300,000  Quest Diagnostics Inc., 
                 Deb. Cv.,
                 1.750%, 11/30/21 ........          300,000             328,875
                                             --------------      --------------

               REAL ESTATE -- 0.0%
    1,000,000  Palm Harbor Homes Inc., Cv.,
                 3.250%, 05/15/24 (a) ....          971,543             908,750
                                             --------------      --------------
               TELECOMMUNICATIONS -- 0.1%
    2,000,000  Nortel Networks Corp., Cv.,
                 4.250%, 09/01/08 ........        1,932,233           1,955,000
                                             --------------      --------------

               TRANSPORTATION -- 0.2%
    2,700,000  GATX Corp., Cv.,
                 7.500%, 02/01/07 ........        3,034,084           3,165,750
                                             --------------      --------------

               TOTAL CONVERTIBLE
                 CORPORATE BONDS .........       18,477,466          19,337,978
                                             --------------      --------------

               CORPORATE BONDS -- 0.0%
               DIVERSIFIED INDUSTRIAL -- 0.0%
    1,000,000  WHX Corp.,
                 10.500%, 04/15/05 .......          977,085             955,000
                                             --------------      --------------

               U.S. GOVERNMENT OBLIGATIONS -- 19.4%  
  389,590,000  U.S. Treasury Bills,
                 1.727% to 2.202%++,
                 01/13/05 to 03/17/05 (e)       388,726,514         388,743,822
                                             --------------      --------------


  PRINCIPAL                                                          MARKET
   AMOUNT                                        COST                VALUE
 ------------                                --------------      --------------

               SHORT-TERM OBLIGATIONS -- 8.7%
               REPURCHASE AGREEMENTS -- 8.7%
 $100,000,000  ABN Amro, 1.450%, dated
                 12/31/04, due 01/03/05,
                 proceeds at maturity,
                 $100,012,083 (c) ........   $  100,000,000      $  100,000,000
   75,000,000  Barclays Capital, 1.300%, 
                 dated 12/31/04, due 
                 01/03/05, proceeds at 
                 maturity, $75,008,125 (d)       75,000,000          75,000,000
                                             --------------      --------------
               TOTAL SHORT-TERM
                 OBLIGATIONS .............      175,000,000         175,000,000
                                             --------------      --------------

TOTAL INVESTMENTS -- 100.0% ..............   $1,861,605,734       2,005,508,084
                                             ==============

OTHER ASSETS IN EXCESS OF LIABILITIES .....................           1,195,260
                                                                 --------------

PREFERRED STOCK
  (3,208,800 preferred shares outstanding) ................        (300,000,000)
                                                                 --------------

NET ASSETS -- COMMON STOCK
  (84,817,505 common shares outstanding) ..................      $1,706,703,344
                                                                 ==============

NET ASSET VALUE PER COMMON SHARE
   ($1,706,703,344 / 84,817,505 shares outstanding) .......             $ 20.12
                                                                        =======


   NUMBER OF                          EXPIRATION DATE/               MARKET
   CONTRACTS   ISSUE                   EXERCISE PRICE                VALUE
   ---------   -----                  ----------------           --------------
               WRITTEN CALL OPTIONS -- SHORT POSITION -- 0.0%
      100      T Rowe Price .........    Jan. 05/65              $        2,500
      300      Verizon Communications    Jan. 05/40                      25,500
                                                                 --------------

TOTAL WRITTEN CALL OPTIONS -- SHORT POSITION
  (Proceeds $56,549) ......................................      $       28,000
                                                                 ==============

----------
               For Federal tax purposes:

               Aggregate cost .............................      $1,862,242,886
                                                                 ==============
               Gross unrealized appreciation ..............      $  159,389,709
               Gross unrealized depreciation ..............         (16,095,961)
                                                                 --------------
               Net unrealized appreciation (depreciation) .      $  143,293,748
                                                                 ==============

  -------------
(a)   Security exempt from registration under Rule 144A of the Securities Act of
      1933, as amended.  These  securities may be resold in transactions  exempt
      from registration, normally to qualified institutional buyers. At December
      31, 2004, the Rule 144A  securities  are considered  liquid and the market
      value amounted to $2,216,070 or 0.11% of total net assets.
(b)   Security in default.
(c)   Collateralized by U.S. Treasury Bonds, 3.625% and 6.125%, due 04/15/28 and
      11/15/27, market value $116,656,670.
(d)   Collateralized by U.S. Treasury Bond, 7.625%,  due 02/15/25,  market value
      $76,662,707.
(e)   At  December  31,  2004,   $3,200,000  principal  amount  was  pledged  as
      collateral for options.
 +    Non-income producing security.
++    Represents annualized yield at date of purchase.
ADR - American Depository Receipt.

                 See accompanying notes to financial statements.

                                        7


                       THE GABELLI DIVIDEND & INCOME TRUST
                       STATEMENT OF ASSETS AND LIABILITIES
                                DECEMBER 31, 2004

ASSETS:
   Investments, at value (cost $1,686,605,734) ...........    $1,830,508,084
   Repurchase agreements, at value
     (cost $175,000,000) .................................       175,000,000
   Cash ..................................................             1,401
   Deposit at broker .....................................            57,180
   Receivable for investments sold .......................         3,446,709
   Dividends and interest receivable .....................         2,689,812
   Other assets ..........................................            71,024
                                                              --------------
   TOTAL ASSETS ..........................................     2,011,774,210
                                                              --------------
LIABILITIES:
   Options written (premium received $56,549) ............            28,000
   Dividends payable .....................................            97,578
   Payable for investments purchased .....................         2,126,410
   Payable for investment advisory fees ..................         2,086,125
   Payable for offering expenses .........................           362,910
   Payable to custodian ..................................            32,180
   Other accrued expenses and liabilities ................           337,663
                                                              --------------
   TOTAL LIABILITIES .....................................         5,070,866
                                                              --------------
PREFERRED STOCK:
   Series A Cumulative Preferred Stock (5.875%,  
   $25 liquidation value, $0.001 par value,
     3,200,000 shares authorized with 3,200,000  
     shares issued and outstanding) ......................        80,000,000
   Series B Cumulative Preferred Stock (Auction Rate, 
     $25,000 liquidation value, $0.001 par value, 
     4,000 shares authorized with 4,000 shares issued 
     and outstanding) ....................................       100,000,000
   Series C Cumulative Preferred Stock (Auction Rate, 
     $25,000 liquidation value, $0.001 par value, 
     4,800 shares authorized with 4,800 shares issued 
     and outstanding) ....................................       120,000,000
                                                              --------------
   TOTAL PREFERRED STOCK .................................       300,000,000
                                                              --------------
   NET ASSETS ATTRIBUTABLE TO COMMON
     STOCK SHAREHOLDERS ..................................    $1,706,703,344
                                                              ==============

NET ASSETS ATTRIBUTABLE TO COMMON STOCK
   SHAREHOLDERS CONSIST OF:
   Shares of beneficial interest, at par value ...........    $       84,817
   Additional paid-in capital ............................     1,563,420,459
   Accumulated net realized loss on investments,
     options and foreign currency transactions ...........          (734,730)
   Net unrealized appreciation on investments,
     options and foreign currency translations ...........       143,932,798
                                                              --------------
   TOTAL NET ASSETS ......................................    $1,706,703,344
                                                              ==============

NET ASSET VALUE PER COMMON SHARE
   ($1,706,703,344 / 84,817,505 shares outstanding;
   unlimited number of shares authorized of
   $0.001 par value)                                                  $20.12
                                                                      ======


                             STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 2004

INVESTMENT INCOME:
   Dividends (net of foreign taxes of $684,643) ............    $ 46,145,532
   Interest ................................................       7,256,870
                                                                ------------
   TOTAL INVESTMENT INCOME .................................      53,402,402
                                                                ------------
EXPENSES:
   Investment advisory fees ................................      16,947,519
   Shareholder communications expenses .....................         476,419
   Trustees' fees ..........................................         181,000
   Payroll .................................................         181,779
   Legal and audit fees ....................................          91,676
   Custodian fees ..........................................          66,916
   Shareholder services fees ...............................           7,854
   Miscellaneous expenses ..................................         290,228
                                                                ------------
   TOTAL EXPENSES ..........................................      18,243,391
                                                                ------------
   NET INVESTMENT INCOME ...................................      35,159,011
                                                                ------------
NET REALIZED AND UNREALIZED GAIN ON INVESTMENTS,
   OPTIONS AND FOREIGN CURRENCY:
   Net realized gain on investments and options ............      19,855,956
   Net realized gain on foreign currency
     transactions ..........................................          50,265
                                                                ------------
   Net realized gain on investments, options and
     foreign currency transactions .........................      19,906,221
   Net change in net unrealized appreciation/
     depreciation on investments, options and
     foreign currency translations .........................     128,766,916
                                                                ------------
   NET REALIZED AND UNREALIZED GAIN ON
     INVESTMENTS, OPTIONS AND FOREIGN CURRENCY .............     148,673,137
                                                                ------------
   NET INCREASE IN NET ASSETS RESULTING
     FROM OPERATIONS .......................................     183,832,148
   Total Distributions to Preferred
     Stock Shareholders ....................................      (2,058,689)
                                                                ------------
   NET INCREASE IN NET ASSETS ATTRIBUTABLE TO
     COMMON STOCK SHAREHOLDERS RESULTING
     FROM OPERATIONS .......................................    $181,773,459
                                                                ============

                 See accompanying notes to financial statements.

                                        8


                       THE GABELLI DIVIDEND & INCOME TRUST
                       STATEMENT OF CHANGES IN NET ASSETS



                                                                                       YEAR ENDED               PERIOD ENDED
                                                                                    DECEMBER 31, 2004       DECEMBER 31, 2003(a)
                                                                                    -----------------       --------------------
                                                                                                                   
OPERATIONS:
  Net investment income (loss) ...................................................   $   35,159,011          $      (49,373)
  Net realized gain on investments, options and foreign currency transactions ....       19,906,221                  16,702
  Net change in unrealized appreciation on investments, options and foreign 
    currency translations ........................................................      128,766,916              15,165,882
                                                                                     --------------          --------------
  NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS ...........................      183,832,148              15,133,211
                                                                                     --------------          --------------
DISTRIBUTIONS TO PREFERRED STOCK SHAREHOLDERS:
  Net investment income ..........................................................       (1,276,372)                     --
  Net realized short-term gain on investments, options
     and foreign currency transactions ...........................................         (342,333)                     --
  Net realized long-term gains on investments, options
     and foreign currency transactions ...........................................         (439,984)                     --
                                                                                     --------------          --------------
  TOTAL DISTRIBUTIONS TO PREFERRED STOCK SHAREHOLDERS ............................       (2,058,689)                     --
                                                                                     --------------          --------------
  NET INCREASE IN NET ASSETS ATTRIBUTABLE TO COMMON STOCK SHAREHOLDERS
    RESULTING FROM OPERATIONS ....................................................      181,773,459                      --
                                                                                     --------------          --------------
DISTRIBUTIONS TO COMMON STOCK SHAREHOLDERS:
  Net investment income ..........................................................      (33,326,081)                     --
  Net realized short-term gain on investments, options
     and foreign currency transactions ...........................................       (8,938,304)                     --
  Net realized long-term gains on investments, options
     and foreign currency transactions ...........................................      (11,487,977)                     --
  Return of capital ..............................................................      (48,189,583)                     --
                                                                                     --------------          --------------
  TOTAL DISTRIBUTIONS TO COMMON STOCK SHAREHOLDERS ...............................     (101,941,945)                     --
                                                                                     --------------          --------------
TRUST SHARE TRANSACTIONS:
  Net increase in net assets from common shares issued in offering ...............      185,270,000           1,439,300,001
  Net decrease from repurchase of common stock ...................................       (4,246,068)                     --
  Offering costs for common shares charged to paid-in capital ....................         (482,528)             (2,920,000)
  Offering costs for preferred shares charged to paid-in capital .................       (5,320,000)                     --
                                                                                     --------------          --------------
  NET INCREASE IN NET ASSETS FROM TRUST SHARE TRANSACTIONS .......................      175,221,404           1,436,380,001
                                                                                     --------------          --------------
  NET INCREASE IN NET ASSETS .....................................................      255,052,918           1,451,513,212

NET ASSETS:
  Beginning of period ............................................................    1,451,650,426                 137,214
                                                                                     --------------          --------------
  End of period ..................................................................   $1,706,703,344          $1,451,650,426
                                                                                     ==============          ==============


----------
(a) The Gabelli Dividend & Income Trust commenced investment operations on November 28, 2003.



                 See accompanying notes to financial statements.

                                        9


                       THE GABELLI DIVIDEND & INCOME TRUST
                          NOTES TO FINANCIAL STATEMENTS

1.   ORGANIZATION.  The  Gabelli  Dividend  &  Income  Trust (the "Trust" or the
"Fund") is a closed-end, non-diversified management investment company organized
under the laws of the State of  Delaware  and  registered  under the  Investment
Company Act of 1940, as amended (the "1940 Act"). The Trust sold 7,184 shares to
Gabelli Funds, LLC (the "Adviser") for $137,214 on November 18, 2003. Investment
operations commenced on November 28, 2003. See Note 5 for share transactions.

     The Trust's investment objective is to provide a high level of total return
on its assets with an emphasis on dividends  and income.  The Trust will attempt
to  achieve  its  investment   objective  by  investing,   under  normal  market
conditions,  at least 80% of its assets in dividend paying  securities  (such as
common and preferred stock) or other income producing  securities (such as fixed
income  debt  securities  and  securities  that  are  convertible   into  equity
securities).

2.   SIGNIFICANT ACCOUNTING POLICIES. The preparation of financial statements in
accordance  with  U.S.  generally  accepted   accounting   principles   requires
management to make estimates and  assumptions  that affect the reported  amounts
and  disclosures in the financial  statements.  Actual results could differ from
those estimates.  The following is a summary of significant  accounting policies
followed by the Fund in the preparation of its financial statements.

     SECURITY VALUATION.  Portfolio  securities listed or traded on a nationally
recognized securities exchange or traded in the U.S. over-the-counter market for
which market quotations are readily available are valued at the last quoted sale
price or a market's  official  closing  price as of the close of business on the
day the  securities  are being  valued.  If there  were no sales  that day,  the
security is valued at the  average of the  closing  bid and asked  prices or, if
there were no asked  prices  quoted on that day,  then the security is valued at
the closing bid price on that day. If no bid or asked  prices are quoted on such
day,  the  security is valued at the most  recently  available  price or, if the
Board of Trustees (the "Board") so determines, by such other method as the Board
shall  determine  in good faith,  to reflect its fair  market  value.  Portfolio
securities  traded on more than one national  securities  exchange or market are
valued according to the broadest and most  representative  market, as determined
by the Adviser.

     Portfolio  securities  primarily  traded on foreign  markets are  generally
valued at the preceding  closing values of such  securities on their  respective
exchanges or if after the close, market conditions change significantly, certain
foreign securities may be fair valued pursuant to procedures  established by the
Board.  Debt instruments that are not credit impaired with remaining  maturities
of 60 days or less are valued at  amortized  cost,  unless the Board  determines
such does not reflect the securities' fair value, in which case these securities
will be valued at their fair value as determined by the Board.  Debt instruments
having a maturity  greater than 60 days for which market  quotations are readily
available are valued at the latest average of the bid and asked prices. If there
were no asked  prices  quoted  on such day,  the  security  is valued  using the
closing bid price.  Futures contracts are valued at the closing settlement price
of the exchange or board of trade on which the applicable contract is traded.

     Securities and assets for which market quotations are not readily available
are valued at their  fair value as  determined  in good faith  under  procedures
established by and under the general  supervision  of the Board.  Fair valuation
methodologies  and procedures may include,  but are not limited to: analysis and
review of available  financial and non-financial  information about the company;
comparisons  to the  valuation  and changes in valuation of similar  securities,
including a comparison of foreign securities to the equivalent U.S. dollar value
ADR  securities at the close of the U.S.  exchange;  and evaluation of any other
information that could be indicative of the value of the security.

     REPURCHASE AGREEMENTS.  The Trust may enter into repurchase agreements with
primary  government  securities dealers recognized by the Federal Reserve Board,
with member banks of the Federal Reserve System or with other brokers or dealers
that meet credit  guidelines  established  by the  Adviser  and  reviewed by the
Board.  Under the  terms of a  typical  repurchase  agreement,  the Trust  takes
possession  of an  underlying  debt  obligation  subject to an obligation of the
seller to repurchase,  and the Trust to resell, the obligation at an agreed-upon
price and time, thereby determining the yield during the Trust's holding period.
The Trust will always receive and maintain securities as collateral whose market
value, including accrued interest,  will be at least equal to 100% of the dollar
amount invested by the Trust in each agreement.  The Trust will make payment for
such  securities  only upon  physical  delivery  or upon  evidence of book entry
transfer of the collateral to the account of the  custodian.  To the extent that
any repurchase transaction exceeds one business day, the value of the collateral
is marked-to-market on a daily basis to maintain the adequacy of the collateral.
If the seller defaults and the value of the collateral declines or if bankruptcy
proceedings   are  commenced  with  respect  to  the  seller  of  the  security,
realization of the collateral by the Trust may be delayed or limited.

     OPTIONS.  The Trust may purchase or write call or put options on securities
or  indices.  As a writer of put  options,  the Trust  receives a premium at the
outset  and then  bears  the risk of  unfavorable  changes  in the  price of the
financial instrument  underlying the option. The Trust would incur a loss if the
price of the  underlying  financial  instrument  decreases  between the date the
option is  written  and the date on which the  option is  terminated.  The Trust
would  realize  a gain,  to the  extent  of the  premium,  if the  price  of the
financial instrument increases or stays the same between those dates.

     As a purchaser  of put  options,  the Trust pays a premium for the right to
sell to the seller of the put  option the  underlying  security  at a  specified
price.  The seller of the put has the  obligation  to  purchase  the  underlying
security upon  exercise at the exercise  price.  If 

                                       10


                       THE GABELLI DIVIDEND & INCOME TRUST
                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)

the price of the underlying  security  declines,  the Trust would realize a gain
upon sale or  exercise.  If the price of the  underlying  security  increases or
stays the same, the Trust would realize a loss upon sale or at expiration  date,
but only to the extent of the premium paid.

     In the case of call  options,  these  exercise  prices are  referred  to as
"in-the-money,"  "at-the-money" and "out-of-the-money,"  respectively. The Trust
may write (a) in-the-money  call options when the Adviser expects that the price
of the underlying  security will remain stable or decline  moderately during the
option period,  (b) at-the-money  call options when the Adviser expects that the
price of the underlying security will remain stable or advance moderately during
the option period and (c) out-of-the-money call options when the Adviser expects
that the premiums received from writing the call option plus the appreciation in
market price of the underlying security up to the exercise price will be greater
than the  appreciation  in the price of the underlying  security alone. In these
circumstances,  if the market price of the underlying  security declines and the
security is sold at this lower price,  the amount of any  realized  loss will be
offset wholly or in part by the premium received. Out-of-the-money, at-the-money
and  in-the-money put options (the reverse of call options as to the relation of
exercise price to market price) may be utilized in the same market  environments
that such call options are used in equivalent transactions.

     The option  activity for the Trust for the year ended December 31, 2004 was
as follows:



                                                                 NUMBER OF      
                                                                 CONTRACTS         PREMIUMS
                                                                 ----------        ---------
                                                                                   
            Call options written during the period ...........     3,105           $ 283,648
            Call options exercised during the period .........    (1,505)                 --
            Call options closed during the period ............    (1,200)           (227,099)
                                                                  ------           ---------
            Call options outstanding at December 31, 2004 ....       400           $  56,549
                                                                  ======           =========


     FOREIGN  CURRENCY  TRANSLATIONS.  The  books and  records  of the Trust are
maintained in United States (U.S.) dollars. Foreign currencies,  investments and
other assets and liabilities  are translated  into U.S.  dollars at the exchange
rates prevailing at the end of the period, and purchases and sales of investment
securities,  income and expenses are translated at the exchange rate  prevailing
on the respective dates of such transactions. Unrealized gains and losses, which
result from changes in foreign exchange rates and/or changes in market prices of
securities,  have  been  included  in  unrealized  appreciation/depreciation  on
investments and foreign  currency  translations.  Net realized  foreign currency
gains and losses  resulting  from  changes in  exchange  rates  include  foreign
currency gains and losses  between trade date and settlement  date on investment
securities  transactions,  foreign  currency  transactions  and  the  difference
between the amounts of interest and dividends recorded on the books of the Trust
and the amounts  actually  received.  The portion of foreign  currency gains and
losses  related to  fluctuation in exchange rates between the initial trade date
and  subsequent  sale  trade  date  is  included  in  realized   gain/(loss)  on
investments.

     FOREIGN  SECURITIES.  The Trust may directly purchase securities of foreign
issuers.  Investing in securities of foreign issuers  involves special risks not
typically  associated  with investing in securities of U.S.  issuers.  The risks
include  possible  revaluation of currencies,  the ability to repatriate  funds,
less complete financial  information about companies and possible future adverse
political  and  economic  developments.  Moreover,  securities  of many  foreign
issuers and their markets may be less liquid and their prices more volatile than
those of securities of comparable U.S. issuers.

     SECURITIES TRANSACTIONS AND INVESTMENT INCOME.  Securities transactions are
accounted  for as of the trade date with  realized  gain or loss on  investments
determined  by using the  identified  cost method.  Interest  income  (including
amortization  of premium  and  accretion  of  discount)  is  recorded as earned.
Dividend income is recorded on the ex-dividend date.

     DIVIDENDS AND DISTRIBUTIONS TO SHAREHOLDERS.  Distributions to shareholders
are recorded on the  ex-dividend  date.  Income  distributions  and capital gain
distributions  are determined in accordance with Federal income tax regulations,
which may differ from that  determined  by U.S.  generally  accepted  accounting
principles.  These  differences  are  primarily  due to differing  treatments of
income  and gains on various  investment  securities  held by the Trust,  timing
differences and differing characterizations of distributions made by the Trust.

     For the year  ended  December  31,  2004,  reclassifications  were  made to
decrease   accumulated  net  investment  income  by  $556,558  and  to  decrease
accumulated  net  realized  loss on  investments,  options and foreign  currency
transactions by $556,558.

     The tax character of distributions  paid during the year ended December 31,
2004 was as follows:



                                                                              YEAR ENDED
                                                                           DECEMBER 31, 2004
                                                                   ------------------------------
                                                                      COMMON           PREFERRED
                                                                   ------------        ----------
                                                                                        
            DISTRIBUTIONS PAID FROM:
            Ordinary income
              (Inclusive of short term capital gain) ...........   $ 42,201,712        $1,616,305
            Net long term capital gain .........................     11,550,650           442,384
            Non-taxable return of capital ......................     48,189,583                --
                                                                   ------------        ----------
            Total distribution paid ............................   $101,941,945        $2,058,689
                                                                   ============        ==========


                                       11


                       THE GABELLI DIVIDEND & INCOME TRUST
                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)

     PROVISION FOR INCOME  TAXES.  The Trust intends to continue to qualify as a
regulated  investment company under Subchapter M of the Internal Revenue Code of
1986,  as amended  (the  "Code")  and comply with the  requirements  of the Code
applicable to regulated investment companies and to distribute substantially all
of its net investment  company taxable income and net capital gains.  Therefore,
no provision for Federal income taxes is required.

     Dividends  and interest  from  non-U.S.  sources  received by the Trust are
generally subject to non-U.S. withholding taxes at rates ranging up to 30%. Such
withholding  taxes may be reduced or  eliminated  under the terms of  applicable
U.S.  income tax treaties,  and the Trust  intends to undertake  any  procedural
steps required to claim the benefits of such treaties.

     As of December 31, 2004, the components of accumulated earnings/(losses) on
a tax basis were as follows:

            Net unrealized appreciation on investments ........    $143,293,748
            Net unrealized appreciation on foreign 
               currency transactions ..........................           1,898
            Other .............................................         (97,578)
                                                                   ------------
            Total accumulated gain ............................    $143,198,068
                                                                   ============

3. AGREEMENTS AND TRANSACTIONS  WITH  AFFILIATES.  The Trust has entered into an
investment advisory agreement (the "Advisory  Agreement") with the Adviser which
provides  that the Trust will pay the Adviser on the first  business day of each
month a fee for the  previous  month  equal on an  annual  basis to 1.00% of the
value of the Trust's average weekly net assets  including the liquidation  value
of the Cumulative  Preferred  Stock. In accordance with the Advisory  Agreement,
the Adviser provides a continuous  investment  program for the Trust's portfolio
and  oversees  the  administration  of all aspects of the Trust's  business  and
affairs.  The Adviser has agreed to reduce the management fee on the incremental
assets  attributable to the liquidation value of the Cumulative  Preferred Stock
if the total  return of the net asset  value of the common  shares of the Trust,
including  distributions and advisory fee subject to reduction,  does not exceed
the stated dividend rate or corresponding swap rate of the Cumulative  Preferred
Stock.

     The Fund's  total  return on the net asset  value of the  common  shares is
monitored on a monthly basis to assess whether the total return on the net asset
value of the common shares  exceeds the stated  dividend rate of the  Cumulative
Preferred Stock for the period. For the year ended December 31, 2004, the Fund's
total  return on the net asset value of the common  shares  exceeded  the stated
dividend rate of all outstanding  preferred  stock.  Thus,  management fees were
accrued on these assets.

     During the year ended December 31, 2004, Gabelli & Company,  Inc. ("Gabelli
&Company"),  an  affiliate  of the  Adviser,  received  $1,993,089  in brokerage
commissions as a result of executing agency transactions in portfolio securities
on behalf of the Trust.

     The cost of  calculating  the  Trust's net asset value per share is a Trust
expense pursuant to the Investment  Advisory Agreement between the Trust and the
Adviser.  During the year ended  December 31,  2004,  the Trust  reimbursed  the
Adviser  $34,800 in connection  with the cost of computing the Trust's net asset
value.

     The Trust is  assuming  its  portion of the  allocated  cost of the Gabelli
Funds'  Chief  Compliance  Officer  in the  amount of $8,581  for the  period of
October 1, 2004 through  December 31, 2004 which is included in payroll  expense
in the Statement of Operations.

4. PORTFOLIO SECURITIES. Purchases and proceeds from sales of securities for the
year ended  December  31, 2004,  other than  short-term  securities,  aggregated
$1,288,414,031 and $371,762,819, respectively.

5.  CAPITAL.  The Trust is  authorized  to issue an  unlimited  number of common
shares of beneficial interest,  par value $.001 per share. The Board of Trustees
of the Trust has authorized the repurchase of its shares in the open market when
the shares are trading at a discount  of 7.5% or more (or such other  percentage
as the Board may  determine  from time to time) from the net asset  value of the
shares.  During the year ended December 31, 2004, the Trust repurchased  245,700
shares of beneficial  interest in the open market at a cost of $4,246,068 and an
average discount of approximately  8.94% from its net asset value. All shares of
beneficial interest repurchased have been retired.

     Transactions in shares of beneficial interest were as follows:



                                                                  YEAR ENDED                         YEAR ENDED
                                                               DECEMBER 31, 2004               DECEMBER 31, 2003 (a)
                                                          --------------------------       ---------------------------
                                                           Shares          Amount            Shares         Amount
                                                          ---------     ------------       ----------   --------------
                                                                                                       
            Initial seed capital, November 18, 2003 ...          --               --            7,184   $      137,214
            Shares issued in offering .................   9,700,000     $184,787,472       75,356,021    1,436,380,001
            Shares repurchased ........................    (245,700)      (4,246,068)              --               --
                                                          ---------     ------------       ----------   --------------
            Net increase ..............................   9,454,300     $180,541,404       75,363,205   $1,436,517,215
                                                          =========     ============       ==========   ==============

----------
(a) The Gabelli Dividend & Income Trust commenced investment operations on November 28, 2003.



                                       12


                       THE GABELLI DIVIDEND & INCOME TRUST
                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)

     On October 12, 2004, the Trust received net proceeds of $77,255,000  (after
underwriting   discounts  of  $2,520,000  and  estimated  offering  expenses  of
$225,000)  from the  public  offering  of  3,200,000  shares of 5.875%  Series A
Cumulative  Preferred Shares.  Commencing  October 12, 2009 and thereafter,  the
Trust, at its option, may redeem the 5.875% Series A Cumulative Preferred Shares
in  whole or in part at the  liquidation  value  price.  During  the year  ended
December  31,  2004,  the  Trust  did not  repurchase  any  shares  of  Series A
Cumulative  Preferred  Shares.  At December  31, 2004,  3,200,000  shares of the
5.875%  Series A  Cumulative  Preferred  Shares  were  outstanding  and  accrued
dividends amounted to $65,278.

     On October 12, 2004, the Trust received net proceeds of $217,425,000 (after
underwriting   discounts  of  $2,200,000  and  estimated  offering  expenses  of
$375,000) from the public  offering of 4,000 shares of Series B and 4,800 shares
of Series C Auction Market Preferred Shares, respectively. The dividend rate, as
set by the auction process, which is generally held every 7 days, is expected to
vary with  short-term  interest  rates.  The  Rates of  Series B Auction  Market
Preferred  Shares  ranged  from 1.80% to 2.80% from  October  12,  2004  through
December 31, 2004. The Rates of Series C Auction Market  Preferred Shares ranged
from 1.84% to 2.69% from  October 12, 2004 through  December 31, 2004.  Existing
shareholders  may  submit  an order to hold,  bid or sell  such  shares  on each
auction date.  Series B and C Auction Market Preferred  Shares  shareholders may
also trade shares in the secondary market.  The Trust, at its option, may redeem
the Series B and C Auction  Market  Preferred  Shares in whole or in part at the
liquidation  value price at any time.  During the year ended  December 31, 2004,
the  Trust did not  repurchase  any  shares  of  Series B and C  Auction  Market
Preferred  Shares.  At December 31, 2004, 4,000 and 4,800 shares of the Series B
and C  Auction  Rate  Cumulative  Preferred  Shares  were  outstanding  with  an
annualized dividend rate of 2.80 and 2.69 percent and accrued dividends amounted
to $23,333 and $8,967, respectively.

     The holders of Cumulative  Preferred Stock have voting rights equivalent to
those of the holders of common stock (one vote per share) and will vote together
with holders of shares of common stock as a single class. In addition,  the 1940
Act  requires  that along with  approval  of a majority of the holders of common
stock,  approval  of a  majority  of the  holders of any  outstanding  shares of
Cumulative  Preferred Stock, voting separately as a class, would be required to:
(a) adopt any plan of reorganization  that would adversely affect the Cumulative
Preferred Stock,  and (b) take any action requiring a vote of security  holders,
including,  among other things,  changes in the Trust's  subclassification  as a
closed-end   investment  company  or  changes  in  its  fundamental   investment
restrictions.  The Trust's Articles of Incorporation,  as amended, authorize the
issuance  of an  unlimited  number  of shares  of  $0.001  par value  Cumulative
Preferred  Stock.  The Cumulative  Preferred Stock is senior to the common stock
and results in the financial  leveraging of the common  stock.  Such  leveraging
tends to  magnify  both the risks  and  opportunities  to  common  shareholders.
Dividends on shares of the Cumulative Preferred Stock are cumulative.  The Trust
is required to meet certain asset coverage tests as required by the 1940 Act and
by each series of Cumulative  Preferred  Stocks'  Statement of Preferences  with
respect to the  Cumulative  Preferred  Stock.  If the Trust  fails to meet these
requirements  and does not correct  such  failure,  the Trust may be required to
redeem,  in part or in full,  the  5.875%  Series A,  Series B Auction  Rate and
Series C Auction Rate Cumulative  Preferred Stock at a redemption  price of $25,
$25,000,  and  $25,000,  respectively,  per share  plus an  amount  equal to the
accumulated and unpaid dividends whether or not declared on such shares in order
to meet these  requirements.  Additionally,  failure to meet the foregoing asset
requirements  could  restrict  the Trust's  ability to pay  dividends  to common
shareholders  and could lead to sales of  portfolio  securities  at  inopportune
times.  The income received on the Trust's assets may vary in a manner unrelated
to the fixed and  variable  rates,  which  could  have  either a  beneficial  or
detrimental  impact  on net  investment  income  and gains  available  to common
shareholders.

     Under  Emerging   Issues  Task  Force  (EITF)   promulgating   Topic  D-98,
Classification  and  Measurement of Redeemable  Securities,  which was issued on
July 19, 2001, preferred securities that are redeemable for cash or other assets
are to be  classified  outside  of  permanent  equity  to the  extent  that  the
redemption is at a fixed or  determinable  price and at the option of the holder
or upon the  occurrence of an event that is not solely within the control of the
issuer.  In  accordance  with the guidance of the EITF,  the Trust's  Cumulative
Preferred  Stock  is  classified   outside  of  permanent   equity  (net  assets
attributable  to  common  stock  shareholders)  in  the  accompanying  financial
statements.

6. OTHER MATTERS. The Adviser and/or affiliates have received subpoenas from the
Attorney  General of the State ofNew York and the SEC requesting  information on
mutual fund  shares  trading  practices.  Gabelli  Asset  Management  Inc.,  the
Adviser's  parent company,  is responding to these  requests.  TheTrust does not
believe that these  matters will have a material  adverse  effect on the Trust's
financial position or the results of its operations.

7.  INDEMNIFICATIONS.  The Trust enters into contracts that contain a variety of
indemnifications.  The Trust's  maximum  exposure  under these  arrangements  is
unknown. However, the Trust has not had prior claims or losses pursuant to these
contracts and expects the risk of loss to be remote.

                                       13


                       THE GABELLI DIVIDEND & INCOME TRUST
                              FINANCIAL HIGHLIGHTS


SELECTED DATA FOR A DIVIDEND & INCOME TRUST SHARE OF BENEFICIAL INTEREST
OUTSTANDING THROUGHOUT EACH PERIOD:



                                                                                         YEAR ENDED            PERIOD ENDED
                                                                                      DECEMBER 31, 2004    DECEMBER 31, 2003 (a)
                                                                                      -----------------    ---------------------
                                                                                                                    
OPERATING PERFORMANCE:
   Net asset value, beginning of period ...........................................        $    19.26           $    19.06(b)
                                                                                           ----------           ----------
   Net investment income (loss) ...................................................              0.40                   --
   Net realized and unrealized gain on investments ................................              1.80                 0.20
                                                                                           ----------           ----------
   Total from investment operations ...............................................              2.20                 0.20
                                                                                           ----------           ----------
DISTRIBUTIONS TO PREFERRED STOCK SHAREHOLDERS:
   Net investment income ..........................................................             (0.01)                  --
   Net realized gain on investments ...............................................             (0.01)                  --
                                                                                           ----------           ----------
   Total distributions to preferred stock shareholders ............................             (0.02)                  --
                                                                                           ----------           ----------
   NET INCREASE (DECREASE) IN NET ASSETS ATTRIBUTABLE TO COMMON STOCK
     SHAREHOLDERS RESULTING FROM OPERATIONS .......................................              2.18                   --
                                                                                           ----------           ----------
DISTRIBUTIONS TO COMMON STOCK SHAREHOLDERS:
   Net investment income ..........................................................             (0.39)                  --
   Net realized gain on investments ...............................................             (0.24)                  --
   Return of capital ..............................................................             (0.57)                  --
                                                                                           ----------           ----------
   Total distributions to common stock shareholders ...............................             (1.20)                  --
                                                                                           ----------           ----------
CAPITAL SHARE TRANSACTIONS:
   Decrease in net asset value from common stock share transactions ...............             (0.05)                  --
   Offering costs for common shares charged to paid-in capital ....................             (0.01)                  --
   Offering costs for preferred shares charged to paid-in capital .................             (0.06)                  --
                                                                                           ----------           ----------
   Total from capital share transactions ..........................................             (0.12)                  --
                                                                                           ----------           ----------
   NET ASSET VALUE ATTRIBUTABLE TO COMMON STOCK SHAREHOLDERS, END OF PERIOD .......        $    20.12           $    19.26
                                                                                           ==========           ==========
   Net asset value total return * .................................................             11.56%                 1.0%
                                                                                           ==========           ==========
   Market value, end of period ....................................................        $    17.95           $    20.00
                                                                                           ==========           ==========
   Total investment return ** .....................................................             (4.15)%                0.0%
                                                                                           ==========           ==========
RATIOS AND SUPPLEMENTAL DATA:
   Net assets including liquidation value of preferred shares, end of period
     (in 000's) ...................................................................        $2,006,703                   --
   Net assets attributable to common shares, end of period (in 000's) .............        $1,706,703           $1,451,650
   Ratio of net investment income to average net assets attributable to common
     shares .......................................................................              2.17%               (0.04)%(c)
   Ratio of operating expenses to average net assets attributable to common
     shares .......................................................................              1.12%                1.38%(c)
   Ratio of operating expenses to average total net assets including liquidation
     value of preferred shares ....................................................              1.07%                  --
   Portfolio turnover rate ........................................................              33.3%                 0.4%  

   5.875% CUMULATIVE PREFERRED STOCK SERIES A
   Liquidation value, end of period (in 000's) ....................................        $   80,000                   --
   Total shares outstanding (in 000's) ............................................             3,200                   --
   Liquidation preference per share ...............................................        $    25.00                   --
   Average market value (d) .......................................................        $    24.68                   --
   Asset coverage per share .......................................................        $   167.23                   --
   AUCTION RATE SERIES B CUMULATIVE PREFERRED STOCK
   Liquidation value, end of period (in 000's) ....................................        $  100,000                   --
   Total shares outstanding (in 000's)                                                              4                   --
   Liquidation preference per share ...............................................        $   25,000                   --
   Average market value (d) .......................................................        $   25,000                   --
   Asset coverage per share .......................................................        $  167,225                   --
   AUCTION RATE SERIES C CUMULATIVE PREFERRED STOCK                                       
   Liquidation value, end of period (in 000's) ....................................        $  120,000                   --
   Total shares outstanding (in 000's)                                                              5                   --
   Liquidation preference per share ...............................................        $   25,000                   --
   Average market value (d) .......................................................        $   25,000                   --
   Asset coverage per share .......................................................        $  167,225                   --
   ASSET COVERAGE (e)                                                                             669%                  --

----------
(a) The Gabelli  Dividend & Income  Trust  commenced  investment  operations  on
    November 28, 2003.
(b) The beginning NAV includes a $0.04  reduction for costs  associated with the
    initial public offering.
(c) Annualized.
(d) Based on weekly prices.
(e) Asset coverage is calculated by combining all series of preferred stock.
*   Based on net asset value per share at  commencement  of operations of $19.06
    per  share.  Total  return  for the  period  of less  than  one  year is not
    annualized.
**  Based on market  value per share at initial  public  offering  of $20.00 per
    share. Total return for the period of less than one year is not annualized.

                 See accompanying notes to financial statements.

                                       14


                       THE GABELLI DIVIDEND & INCOME TRUST
             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Trustees and Shareholders of
The Gabelli Dividend & Income Trust:

In our opinion, the accompanying statement of assets and liabilities,  including
the schedule of  investments,  and the related  statements of operations  and of
changes  in net assets  and the  financial  highlights  present  fairly,  in all
material respects, the financial position of The Gabelli Dividend & Income Trust
(the "Trust") at December 31, 2004,  the results of its  operations for the year
then ended,  and the changes in its net assets and the financial  highlights for
the year then  ended and for the  period  November  28,  2003  (commencement  of
investment  operations) through December 31, 2003, in conformity with accounting
principles  generally accepted in the United States of America.  These financial
statements  and  financial  highlights  (hereafter  referred  to  as  "financial
statements")   are  the   responsibility   of  the   Trust's   management;   our
responsibility  is to express an opinion on these financial  statements based on
our audits. We conducted our audits of these financial  statements in accordance
with the  standards of the Public  Company  Accounting  Oversight  Board (United
States).  Those  standards  require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the  amounts  and  disclosures  in  the  financial  statements,   assessing  the
accounting  principles  used and significant  estimates made by management,  and
evaluating the overall  financial  statement  presentation.  We believe that our
audits,  which  included  confirmation  of  securities  at December  31, 2004 by
correspondence  with the custodian and brokers,  provide a reasonable  basis for
our opinion.


PricewaterhouseCoopers LLP
New York, New York
February 28, 2005

                                       15


                       THE GABELLI DIVIDEND & INCOME TRUST
                     ADDITIONAL FUND INFORMATION (UNAUDITED)

      The names and business addresses of the Trustees and principal officers of
this Fund are set forth in the following  table,  together with their  positions
and their principal  occupations  during the past five years and, in the case of
the Trustees,  their positions with certain other  organizations  and companies.
Trustees who are  "interested  persons" of the Fund, as defined by the 1940 Act,
are indicated by a "+".



                             TERM OF        NUMBER OF
                           OFFICE AND    FUNDS IN TRUST
NAME, POSITION(S)           LENGTH OF        COMPLEX
    ADDRESS 1                  TIME        OVERSEEN BY            PRINCIPAL OCCUPATION(S)            OTHER DIRECTORSHIPS
    AND AGE                  SERVED 2        TRUSTEE              DURING PAST FIVE YEARS               HELD BY TRUSTEE 4
-----------------          ----------    --------------           -----------------------            -------------------
INTERESTED TRUSTEES 3:
----------------------
                                                                                       
MARIO J. GABELLI+          Since 2003***       24      Chairman of the Board and Chief             Director of Morgan Group  
Trustee                                                Executive Officer of Gabelli Asset          Holdings, Inc. (holding   
Chief Investment Officer                               Management Inc. and Chief Investment        company)                  
Age: 62                                                Officer of Gabelli Funds, LLC and GAMCO     
                                                       Investors, Inc.; Vice Chairman and Chief 
                                                       Executive Officer of Lynch Interactive   
                                                       Corporation (multimedia and services)    

KARL OTTO POHL+            Since 2003**        34      Member of the Shareholder Committee of      Director of Gabelli Asset      
Trustee                                                Sal Oppenheim Jr. & Cie, (private           Management Inc. (investment    
Age: 75                                                investment bank); Former President of       management); Chairman,         
                                                       the Deutsche Bundesbank and Chairman of     Incentive Capital and 
                                                       its Central Bank Council (1980-1991)        Incentive Asset Management 
                                                                                                   (Zurich); Director at 
                                                                                                   Sal Oppenheim Jr. & 
                                                                                                   Cie, Zurich             

EDWARD T. TOKAR+           Since 2003**         1      Senior Manager of Beacon Trust Company      Trustee, LEVCO Series Trust;   
Trustee                                                since 2004; Chief Executive Officer of      Director of DB Hedge 
Age: 57                                                Allied Capital Management LLC,              Strategies Fund LLC; 
                                                       1997-2004; Vice President of Honeywell      Director, The Topiary 
                                                       International Inc., 1997-2004               Benefit Plan Investor 
                                                                                                   Fund LLC 


NON-INTERESTED TRUSTEES:
------------------------
                                                                                       
ANTHONY J. COLAVITA        Since 2003*         36      President and Attorney at law in the                       --
Trustee                                                law firm of Anthony J. Colavita, P.C.
Age: 69

JAMES P. CONN              Since 2003**        13      Former Managing Director and Chief          Director of LaQuinta Corp.
Trustee                                                Investment Officer of Financial Security    (hotels) and First Republic
Age: 66                                                Assurance Holdings Ltd. (1992-1998)         Bank

MARIO D'URSO               Since 2003***        2      Chairman of Mittel Capital Markets S.p.A.,  Director of SJPC, London
Trustee                                                since 2001; Senator in the Italian          (financial services)
Age: 64                                                Parliament, (1996-2001)

FRANK J. FAHRENKOPF, JR.   Since 2003*          4      President and Chief Executive Officer of    Director of First Republic
Trustee                                                the American Gaming Association since       Bank
Age: 65                                                June 1995; Partner in the law firm of   
                                                       Hogan & Hartson; Co-Chairman of the     
                                                       Commission on Presidential Debates;     
                                                       Former Chairman of the Republican       
                                                       National Committee                      

MICHAEL J. MELARKEY        Since 2003***        2      Attorney at law in the law firm of                         --
Trustee                                                Avansino, Melarkey, Knobel & Mulligan
Age: 55

SALVATORE M. SALIBELLO     Since 2003**         2      Certified Public Accountant and Managing                   --
Trustee                                                Partner of the accounting firm Salibello
Age: 59                                                & Broder, since 1978




                                       16


                       THE GABELLI DIVIDEND & INCOME TRUST
               ADDITIONAL FUND INFORMATION (CONTINUED) (UNAUDITED)



                             TERM OF        NUMBER OF
                           OFFICE AND    FUNDS IN TRUST
NAME, POSITION(S)           LENGTH OF        COMPLEX
    ADDRESS 1                  TIME        OVERSEEN BY          PRINCIPAL OCCUPATION(S)             OTHER DIRECTORSHIPS
    AND AGE                  SERVED 2        TRUSTEE            DURING PAST FIVE YEARS                HELD BY TRUSTEE 
-----------------          ----------    --------------         -----------------------             -------------------
NON-INTERESTED TRUSTEES (CONTINUED):
----------------------
                                                                                    
ANTHONIE C. VAN EKRIS      Since 2003*       20        Managing Director of BALMAC              Director of Aurado Energy Inc.
Trustee                                                International, Inc. (consulting)         (oil and gas operations)
Age: 70

SALVATORE J. ZIZZA         Since 2003*       24        Chairman, Hallmark Electrical Supplies   Director of Hollis Eden
Trustee                                                Corp.                                    Pharmaceuticals and Earl 
Age: 59                                                                                         Scheib, Inc. (automotive
                                                                                                services)


OFFICERS:
---------
                                                                                                   
BRUCE N. ALPERT            Since 2003        --        Executive Vice President and Chief                      --
President                                              Operating Officer of Gabelli Funds, LLC 
Age: 53                                                since 1988 and an officer of all mutual 
                                                       funds advised by Gabelli Funds, LLC and 
                                                       its affiliates; Director and President  
                                                       of Gabelli Advisers, Inc.              

CARTER W. AUSTIN           Since 2003        --        Vice President of the Gabelli Equity                    --
Vice President                                         Trust since 2000. Vice President of   
Age: 38                                                Gabelli Funds, LLC since 1996         

JAMES E. MCKEE             Since 2003        --        Vice President, General Counsel and                     --
Secretary                                              Secretary of Gabelli Asset Management   
Age: 41                                                Inc. (since 1999) and of GAMCO          
                                                       Investors, Inc. (since 1993); Secretary 
                                                       of all the registered investment        
                                                       companies in the Gabelli fund complex  

RICHARD C. SELL, JR.       Since 2003        --        Vice President, Controller of Gabelli &                 --
Treasurer                                              Company, Inc. since 1998
Age: 55

PETER D. GOLDSTEIN         Since 2004        --        Director of Regulatory Affairs at                       --
Chief Compliance Officer                               Gabelli Asset Management Inc. since     
Age: 51                                                February 2004; Vice President of Goldman
                                                       Sachs Asset Management from November    
                                                       2000 through January 2004; Deputy       
                                                       General Counsel at Gabelli Asset        
                                                       Management Inc. from February 1998      
                                                       through November 2000                   

------------
1 Address: One Corporate Center, Rye, NY 10580-1422, unless otherwise noted.
2 The Trust's Board of Trustees is divided into three classes, each class having
  a term of three years.  Each year the term of office of one class  expires and
  the successor or successors elected to such class serve for a three year term.
  The three year term for each class expires as follows:
  *  - Term expires at the Trust's 2005 Annual Meeting of Shareholders and until
       their successors are duly elected and qualified.
  ** - Term expires at the Trust's 2006 Annual Meeting of Shareholders and until
       their successors are duly elected and qualified.
 *** - Term expires at the Trust's 2007 Annual Meeting of Shareholders and until
       their successors are duly elected and qualified.
  Each officer  will hold office for an indefinite term until the date he or she
  resigns or retires or until his or her successor is elected and qualified.
3 "Interested  person" of the Trust,  as defined in the 1940 Act. Mr. Gabelli is
  an  "interested  person"  of the  Trust as a result  of his  employment  as an
  officer  of  the  Investment  Adviser.   Mr.  Gabelli  is  also  a  registered
  representative  of an  affiliated  broker-dealer.  Mr. Pohl is an  "interested
  person"  as a result of his role as a director  of the  parent  company of the
  Investment  Adviser.  Mr. Tokar is an  "interested  person" as a result of his
  son's employment by an affiliate of the Investment Adviser.
4 This column includes only directorships of companies required to report to the
  SEC under the Securities Exchange Act of 1934 (i.e.  publiccompanies) or other
  investment companies registered under the 1940 Act.


CERTIFICATIONS

      The Trust's  Chief  Executive  Officer has certified to the New York Stock
Exchange  that,  as of June 7, 2004,  he was not aware of any  violation  by the
Trust of applicable  NYSE  corporate  governance  listing  standards.  The Trust
reports  to the SEC on Form  N-CSR and  N-CSR's  contain  certifications  by the
Trust's principal  executive officer and principal financial officer that relate
to the Trust's disclosure in such reports and that are required by Rule 30a-2(a)
under the Investment Company Act.

                                       17


                       THE GABELLI DIVIDEND & INCOME TRUST
                       INCOME TAX INFORMATION (UNAUDITED)
                                DECEMBER 31, 2004

CASH DIVIDENDS AND DISTRIBUTIONS



                                         TOTAL AMOUNT       ORDINARY     LONG-TERM                     DIVIDEND
          PAYABLE            RECORD          PAID          INVESTMENT     CAPITAL      RETURN OF     REINVESTMENT
           DATE               DATE       PER SHARE (a)     INCOME (a)    GAINS (a)    CAPITAL (c)        PRICE
          -------           --------     -------------    -----------    ---------    -----------    ------------
                                                                                        
COMMON STOCK                                            
         03/25/04           03/17/04        $0.3000          $0.1251      $0.0347       $0.1402        $19.1000
         06/24/04           06/16/04         0.3000           0.1251       0.0347        0.1402         18.7000
         09/24/04           09/16/04         0.3000           0.1251       0.0347        0.1402         18.9900
         10/25/04           10/15/04         0.1000           0.0417       0.0116        0.0467         18.9300
         11/23/04           11/15/04         0.1000           0.0417       0.0116        0.0467         19.5100
         12/27/04           12/16/04         0.1000           0.0417       0.0116        0.0467         19.8500
                                            -------          -------      -------       -------
    Total Common Stock                      $1.2000          $0.5004      $0.1389       $0.5607
                                                                                     
5.875% PREFERRED SHARES                                 
         12/27/04           12/17/04        $0.3060          $0.2395      $0.0665


AUCTION RATE PREFERRED SHARES

    Auction Rate  Preferred  Shares pay dividends  weekly based on a rate set at
auction,  usually held every seven days.  The  percentage of 2004  distributions
derived from long-term  capital gains for the Auction Rate Preferred  Shares was
21.73%.

    A Form  1099-DIV  has been  mailed to all  shareholders  of  record  for the
distributions  mentioned above, setting forth specific amounts to be included in
your 2004 tax returns.  Ordinary  income  distributions  include net  investment
income and realized net short-term capital gains.

RETURN OF CAPITAL

    The amount received as a non-taxable (return of capital) distribution should
be  applied to reduce  the tax cost of  shares.  There was a $0.56079  per share
return of capital in 2004 on common shares.

CORPORATE DIVIDENDS RECEIVED DEDUCTION, QUALIFIED DIVIDEND INCOME AND U.S. 
TREASURY SECURITIES INCOME

    The Fund paid to common  shareholders an ordinary income dividend of $0.5004
per share in 2004. The Fund paid to 5.875%  preferred  shareholders  an ordinary
income dividend totalling $0.2395 per share in 2004. For the year ended December
31, 2004,  86.10% of the ordinary  dividend  qualifies for the dividend received
deduction   available  to   corporations,   and  100%  of  the  ordinary  income
distribution was qualifying  dividend income.  The percentage of ordinary income
dividends paid by the Fund during 2004 derived from U.S. Treasury Securities was
12.85%.  The percentage of  U.S.Treasury  Securities held as ofDecember 31, 2004
was 19.37%.  However,  it should be noted that the Dividend  andIncome Trust did
not hold more than 45.94% of its assets in U.S.  Treasury  Securities at the end
of each calendar quarter during 2004.

                         HISTORICAL DISTRIBUTION SUMMARY



                                                SHORT-TERM   LONG-TERM                                      ADJUSTMENT
                                   INVESTMENT     CAPITAL     CAPITAL    RETURN OF          TOTAL               TO
                                   INCOME (b)    GAINS (b)     GAINS     CAPITAL (c)   DISTRIBUTIONS (a)   COST BASIS (d)
                                   ----------    ---------   ---------   -----------   -----------------   --------------
                                                                                            
COMMON STOCK                                                                         
2004 ...........................     $0.40005     $0.10023    $0.13893    $0.56079          $1.20000          $0.56079
                                                                                     
5.875% PREFERRED STOCK                                                               
2004 ...........................     $0.19150     $0.04798    $0.06651          --          $0.30599                --
                                                                                     
AUCTION RATE PREFERRED SHARES                                                        
2004 Class B Shares ............    $68.71140    $17.21520   $23.86340          --        $109.80000                --
2004 Class C Shares ............     70.77030     17.73100    24.57840          --         113.10000                --


----------
(a) Total amounts may differ due to rounding.
(b) Taxable as ordinary income for Federal tax purposes.
(c) Non-taxable.
(d) Decrease in cost basis.



                                       18


                         AUTOMATIC DIVIDEND REINVESTMENT
                        AND VOLUNTARY CASH PURCHASE PLAN

ENROLLMENT IN THE PLAN

   It is the policy of The Gabelli  Dividend & Income Trust  ("Dividend & Income
Trust") to automatically reinvest dividends.  As a "registered"  shareholder you
automatically  become a participant in the Dividend & Income  Trust's  Automatic
Dividend  Reinvestment  Plan (the "Plan").  The Plan  authorizes  the Dividend &
Income  Trust to issue  shares  to  participants  upon an income  dividend  or a
capital  gains  distribution  regardless  of whether the shares are trading at a
discount or a premium to net asset  value.  All  distributions  to  shareholders
whose shares are registered in their own names will be automatically  reinvested
pursuant to the Plan in additional  shares of the Dividend & Income Trust.  Plan
participants  may send their  stock  certificates  to  EquiServe  Trust  Company
("EquiServe")  to be held in their  dividend  reinvestment  account.  Registered
shareholders  wishing to receive  their  distribution  in cash must  submit this
request in writing to:

                       The Gabelli Dividend & Income Trust
                                  c/o EquiServe
                                 P.O. Box 43011
                            Providence, RI 02940-3011

   Shareholders  requesting  this cash election  must include the  shareholder's
name and  address as they  appear on the share  certificate.  Shareholders  with
additional questions regarding the Plan may contact EquiServe at (800) 336-6983.

   SHAREHOLDERS WISHING TO LIQUIDATE REINVESTED SHARES held at EquiServe must do
so in writing or by telephone. Please submit your request to the above mentioned
address or telephone  number.  Include in your  request  your name,  address and
account number. The cost to liquidate shares is $2.50 per transaction as well as
the brokerage  commission  incurred.  Brokerage  charges are expected to be less
than the usual brokerage charge for such transactions.

   If your shares are held in the name of a broker, bank or nominee,  you should
contact such institution.  If such institution is not participating in the Plan,
your account will be credited with a cash  dividend.  In order to participate in
the Plan through  such  institution,  it may be  necessary  for you to have your
shares  taken out of  "street  name" and  re-registered  in your own name.  Once
registered in your own name your  dividends  will be  automatically  reinvested.
Certain brokers participate in the Plan.  Shareholders holding shares in "street
name"  at   participating   institutions   will  have  dividends   automatically
reinvested.  Shareholders  wishing  a cash  dividend  at such  institution  must
contact their broker to make this change.

   The number of shares of Common Shares distributed to participants in the Plan
in lieu of cash dividends is determined in the following manner. Under the Plan,
whenever  the market  price of the Dividend & Income  Trust's  Common  Shares is
equal to or exceeds net asset  value at the time shares are valued for  purposes
of determining the number of shares  equivalent to the cash dividends or capital
gains distribution,  participants are issued Common Shares valued at the greater
of (i) the net asset value as most  recently  determined or (ii) 95% of the then
current  market  price of the  Dividend  & Income  Trust's  Common  Shares.  The
valuation date is the dividend or distribution  payment date or, if that date is
not a New York Stock  Exchange  trading  day,  the next  trading day. If the net
asset  value of the Common  Stock at the time of  valuation  exceeds  the market
price of the Common Shares, participants will receive shares from the Dividend &
Income  Trust  valued at market  price.  If the  Dividend & Income  Trust should
declare a dividend or capital gains distribution payable only in cash, EquiServe
will buy Common Shares in the open market,  or on the New York Stock Exchange or
elsewhere,  for the participants' accounts,  except that EquiServe will endeavor
to terminate  purchases in the open market and cause the Dividend & Income Trust
to issue  shares  at net asset  value if,  following  the  commencement  of such
purchases,  the market value of the Common  Shares  exceeds the then current net
asset value.

   The automatic  reinvestment of dividends and capital gains distributions will
not  relieve  participants  of any  income  tax  which  may be  payable  on such
distributions.  A participant in the Plan will be treated for Federal income tax
purposes  as  having  received,  on a  dividend  payment  date,  a  dividend  or
distribution in an amount equal to the cash the participant  could have received
instead of shares.

   The Dividend & Income Trust reserves the right to amend or terminate the Plan
as applied to any voluntary cash payments made and any dividend or  distribution
paid  subsequent to written notice of the change sent to the members of the Plan
at least 90 days before the record date for such dividend or  distribution.  The
Plan also may be amended or terminated by EquiServe on at least 90 days' written
notice to participants in the Plan.

VOLUNTARY CASH PURCHASE PLAN

   The Voluntary Cash Purchase Plan is yet another vehicle for our  shareholders
to  increase  their  investment  in the  Dividend  & Income  Trust.  In order to
participate in the Voluntary Cash Purchase  Plan,  shareholders  must have their
shares registered in their own name.

   Participants  in the  Voluntary  Cash Purchase Plan have the option of making
additional  cash payments to EquiServe for  investments in the Dividend & Income
Trust's shares at the then current market price. Shareholders may send an amount
from $250 to $10,000.  EquiServe will use these funds to purchase  shares in the
open  market on or about the 1st and 15th of each month.  EquiServe  will charge
each shareholder who participates  $0.75, plus a pro rata share of the brokerage
commissions.  Brokerage  charges for such purchases are expected to be less than
the usual  brokerage  charge for such  transactions.  It is  suggested  that any
voluntary  cash payments be sent to EquiServe,  P.O. Box 43011,  Providence,  RI
02940-3011  such that  EquiServe  receives such payments  approximately  10 days
before  the 1st and 15th of the  month.  Funds not  received  at least five days
before  the  investment  date  shall be held  for  investment  in the  following
investment  period.  A  payment  may be  withdrawn  without  charge if notice is
received by EquiServe at least 48 hours before such payment is to be invested.

   For more information  regarding the Dividend  Reinvestment Plan and Voluntary
Cash Purchase  Plan,  brochures  are  available by calling (914)  921-5070 or by
writing directly to the Dividend & Income Trust.

--------------------------------------------------------------------------------
The Annual Meeting of The Dividend & Income Trust's stockholders will be held at
12:00 P.M. on Monday, May 9, 2005, in Greenwich, Connecticut.
--------------------------------------------------------------------------------

                                       19


                              TRUSTEES AND OFFICERS
                       THE GABELLI DIVIDEND & INCOME TRUST
                    ONE CORPORATE CENTER, RYE, NY 10580-1422

TRUSTEES

Mario J. Gabelli, CFA
   CHAIRMAN AND CHIEF INVESTMENT OFFICER,
   GABELLI ASSET MANAGEMENT INC.

Anthony J. Colavita
   ATTORNEY-AT-LAW,
   ANTHONY J. COLAVITA, P.C.

James P. Conn
   FORMER CHIEF INVESTMENT OFFICER,
   FINANCIAL SECURITY ASSURANCE HOLDINGS LTD.

Mario d'Urso
   CHAIRMAN, MITTEL CAPITAL MARKETS SPA

Frank J. Fahrenkopf, Jr.
   PRESIDENT AND CHIEF EXECUTIVE OFFICER,
   AMERICAN GAMING ASSOCIATION

Michael J. Melarkey
   ATTORNEY-AT-LAW,
   AVANSINO, MELARKEY, KNOBEL & MULLIGAN

Karl Otto Pohl
   FORMER PRESIDENT, DEUTSCHE BUNDESBANK

Salvatore M. Salibello
   CERTIFIED PUBLIC ACCOUNTANT,
   SALIBELLO & BRODER

Edward T. Tokar
   SENIOR MANAGING DIRECTOR, BEACON TRUST COMPANY

Anthonie C. van Ekris
   MANAGING DIRECTOR, BALMAC INTERNATIONAL, INC.

Salvatore J. Zizza
   CHAIRMAN, HALLMARK ELECTRICAL SUPPLIES CORP.


OFFICERS

Bruce N. Alpert
   PRESIDENT

Carter W. Austin
   VICE PRESIDENT

James E. McKee
   SECRETARY

Richard C. Sell, Jr.
   TREASURER

Peter D. Goldstein
   CHIEF COMPLIANCE OFFICER


INVESTMENT ADVISER
Gabelli Funds, LLC
One Corporate Center
Rye, New York 10580-1422


CUSTODIAN
State Street Bank and Trust Company


COUNSEL
Skadden, Arps, Slate, Meagher & Flom, LLP


TRANSFER AGENT AND REGISTRAR
EquiServe Trust Company


STOCK EXCHANGE LISTING
                                                

                                                 5.875%
                                Common         Preferred
                              ----------       ---------
NYSE-Symbol:                      GDV           GDV PrA
Shares Outstanding:           84,817,505       3,200,000

The Net Asset Value  appears in the  Publicly  Traded  Funds  column,  under the
heading  "General  Equity Funds," in Sunday's The New York Times and in Monday's
The Wall Street Journal.  It is also listed in Barron's Mutual  Funds/Closed End
Funds section under the heading "General Equity Funds."

The Net Asset Value may be obtained each day by calling (914) 921-5071.

--------------------------------------------------------------------------------
For   general   information   about  the   Gabelli   Funds,   call   800-GABELLI
(800-422-3554),  fax us at 914-921-5118,  visit Gabelli Funds' Internet homepage
at: WWW.GABELLI.COM or e-mail us at: closedend@gabelli.com
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
Notice  is hereby  given in  accordance  with  Section  23(c) of the  Investment
Company Act of 1940, as amended, that the Dividend & Income Trust may, from time
to time,  purchase  its common  shares in the open  market  when the  Dividend &
Income Trust shares are trading at a discount of 7.5% or more from the net asset
value of the shares.  The Dividend & Income  Trust may also,  from time to time,
purchase its Cumulative  Preferred Shares in the open market when the shares are
trading at a discount to the Liquidation Value of $25.00.
--------------------------------------------------------------------------------


                       THE GABELLI DIVIDEND & INCOME TRUST

                    ONE CORPORATE CENTER, RYE, NY 10580-1422


                        PHONE: 800-GABELLI (800-422-3554)
                   FAX: 914-921-5118 INTERNET: WWW.GABELLI.COM
                          E-MAIL: CLOSEDEND@GABELLI.COM

                                                                  GBFDV-AR-12/04




ITEM 2. CODE OF ETHICS.

     (a) The registrant, as of the end of the period covered by this report, has
         adopted a code of ethics  that  applies to the  registrant's  principal
         executive officer,  principal financial officer,  principal  accounting
         officer  or  controller,   or  persons  performing  similar  functions,
         regardless of whether these  individuals are employed by the registrant
         or a third party.

     (c) There  have been no  amendments,  during  the  period  covered  by this
         report,  to a  provision  of the code of  ethics  that  applies  to the
         registrant's principal executive officer,  principal financial officer,
         principal  accounting  officer or  controller,  or  persons  performing
         similar functions, regardless of whether these individuals are employed
         by the registrant or a third party,  and that relates to any element of
         the code of ethics description.

     (d) The  registrant  has not granted  any  waivers,  including  an implicit
         waiver,  from a  provision  of the code of ethics  that  applies to the
         registrant's principal executive officer,  principal financial officer,
         principal  accounting  officer or  controller,  or  persons  performing
         similar functions, regardless of whether these individuals are employed
         by the registrant or a third party,  that relates to one or more of the
         items set forth in paragraph (b) of this item's instructions.



ITEM 3. AUDIT COMMITTEE FINANCIAL EXPERT.

As of the end of the period  covered by the report,  the  registrant's  Board of
Trustees  has  determined  that  Salvatore  J. Zizza is qualified to serve as an
audit committee  financial  expert serving on its audit committee and that he is
"independent," as defined by Item 3 of Form N-CSR.


ITEM 4. PRINCIPAL ACCOUNTANT FEES AND SERVICES.

Audit Fees
----------
     (a) The  aggregate  fees  billed for each of the last two fiscal  years for
         professional  services  rendered by the  principal  accountant  for the
         audit of the registrant's annual financial  statements or services that
         are normally  provided by the  accountant in connection  with statutory
         and  regulatory  filings  or  engagements  for those  fiscal  years are
         $95,022 in 2004 and $65,784 in 2003.

Audit-Related Fees
------------------
     (b) The  aggregate  fees  billed in each of the last two  fiscal  years for
         assurance  and related  services by the principal  accountant  that are
         reasonably  related to the performance of the audit of the registrant's
         financial  statements and are not reported under  paragraph (a) of this
         Item are $13,800 in 2004 and $0 in 2003.


         Audit-related  fees represent  services  provided in the preparation of
         Preferred Shares Reports.

Tax Fees
--------
     (c) The  aggregate  fees  billed in each of the last two  fiscal  years for
         professional  services  rendered by the  principal  accountant  for tax
         compliance,  tax advice, and tax planning are $2,550 in 2004 and $2,450
         in 2003.

         Tax fees represent tax compliance  services provided in connection with
         the review of the Registrant's tax returns.

All Other Fees
--------------
     (d) The  aggregate  fees  billed in each of the last two  fiscal  years for
         products and services provided by the principal accountant,  other than
         the services reported in paragraphs (a) through (c) of this Item are $0
         for 2004 and $0 for 2003.

     (e)(1)   Disclose   the  audit   committee's   pre-approval   policies  and
              procedures   described  in  paragraph   (c)(7)  of  Rule  2-01  of
              Regulation S-X.

              Pre-Approval   Policies  and   Procedures.   The  Audit  Committee
              ("Committee")  of the registrant is responsible for  pre-approving
              (i) all audit and permissible non-audit services to be provided by
              the   independent   auditors  to  the   registrant  and  (ii)  all
              permissible  non-audit  services to be provided by the independent
              auditors to the Adviser,  Gabelli Funds, LLC, and any affiliate of
              Gabelli  Funds,  LLC  ("Gabelli")  that  provides  services to the
              registrant  (a "Covered  Services  Provider")  if the  independent
              auditors'  engagement  related  directly  to  the  operations  and
              financial reporting of the registrant.  The Committee may delegate
              its  responsibility  to pre-approve any such audit and permissible
              non-audit  services to the  Chairperson of the Committee,  and the
              Chairperson  must report to the  Committee,  at its next regularly
              scheduled  meeting after the  Chairperson's  pre-approval  of such
              services, his or her decision(s). The Committee may also establish
              detailed  pre-approval policies and procedures for pre-approval of
              such services in accordance  with applicable  laws,  including the
              delegation  of  some  or  all  of  the  Committee's   pre-approval
              responsibilities  to the other persons  (other than Gabelli or the
              registrant's  officers).  Pre-approval  by  the  Committee  of any
              permissible non-audit services is not required so long as: (i) the
              aggregate  amount  of  all  such  permissible  non-audit  services
              provided  to the  registrant,  Gabelli  and any  Covered  Services
              Provider  constitutes  not more  than 5% of the  total  amount  of
              revenues paid by the registrant to its independent auditors during
              the fiscal year in which the  permissible  non-audit  services are
              provided;   (ii)  the  permissible  non-audit  services  were  not
              recognized by the  registrant at the time of the  engagement to be
              non-audit  services;  and (iii) such services are promptly brought
              to the attention of the Committee and approved by the Committee or
              Chairperson prior to the completion of the audit.

      (e)(2)  The  percentage of services  described in each of  paragraphs  (b)
              through (d) of this Item that were approved by the audit committee
              pursuant to paragraph  (c)(7)(i)(C) of Rule 2-01 of Regulation S-X
              are as follows:

                           (b) 100%

                           (c) 100%

                           (d) N/A

     (f) The  percentage  of  hours  expended  on  the  principal   accountant's
         engagement to audit the registrant's  financial statements for the most
         recent fiscal year that were  attributed  to work  performed by persons
         other than the principal  accountant's  full-time,  permanent employees
         was zero percent (0%).

     (g) The aggregate non-audit fees billed by the registrant's  accountant for
         services  rendered to the registrant,  and rendered to the registrant's
         investment  adviser  (not  including  any  sub-adviser  whose  role  is
         primarily portfolio management and is subcontracted with or overseen by
         another investment adviser), and any entity controlling, controlled by,
         or under common control with the adviser that provides ongoing services
         to the  registrant  for  each  of the  last  two  fiscal  years  of the
         registrant was $0 in 2004 and $0 in 2003.

     (h) The  registrant's  audit  committee  of  the  board  of  directors  has
         considered  whether  the  provision  of  non-audit  services  that were
         rendered to the  registrant's  investment  adviser (not  including  any
         sub-adviser  whose  role  is  primarily  portfolio  management  and  is
         subcontracted with or overseen by another investment adviser),  and any
         entity  controlling,  controlled  by, or under common  control with the
         investment  adviser that provides  ongoing  services to the  registrant
         that were not  pre-approved  pursuant to paragraph  (c)(7)(ii)  of Rule
         2-01 of Regulation  S-X is compatible  with  maintaining  the principal
         accountant's independence.

ITEM 5. AUDIT COMMITTEE OF LISTED REGISTRANTS.

The registrant has a separately  designated  audit  committee  consisting of the
following members: Frank J. Fahrenkopf, Jr., Anthonie C. van Ekris and Salvatore
J. Zizza



ITEM 6. SCHEDULE OF INVESTMENTS

Schedule of Investments in securities of unaffiliated issuers as of the close of
the  reporting  period is included as part of the report to  shareholders  filed
under Item 1 of this form.



ITEM 7.  DISCLOSURE  OF PROXY VOTING  POLICIES  AND  PROCEDURES  FOR  CLOSED-END
         MANAGEMENT INVESTMENT COMPANIES.

The Proxy Voting Policies are attached herewith.

                  GABELLI ASSET MANAGEMENT INC. AND AFFILIATES

 ------------------------------------------------------------------------------


                   THE VOTING OF PROXIES ON BEHALF OF CLIENTS
 ------------------------------------------------------------------------------









         Rules 204(4)-2 and 204-2 under the Investment  Advisers Act of 1940 and
Rule 30b1-4 under the Investment Company Act of 1940 require investment advisers
to adopt  written  policies and  procedures  governing  the voting of proxies on
behalf of their clients.

         These procedures will be used by GAMCO Investors,  Inc., Gabelli Funds,
LLC and Gabelli Advisers, Inc.  (collectively,  the "Advisers") to determine how
to  vote  proxies  relating  to  portfolio  securities  held by  their  clients,
including the  procedures  that the Advisers use when a vote presents a conflict
between the interests of the  shareholders  of an investment  company managed by
one of the Advisers,  on the one hand, and those of the Advisers;  the principal
underwriter;  or any affiliated person of the investment company,  the Advisers,
or the principal underwriter. These procedures will not apply where the Advisers
do not have voting discretion or where the Advisers have agreed with a client to
vote the client's  proxies in accordance with specific  guidelines or procedures
supplied by the client (to the extent permitted by ERISA).

I.       PROXY VOTING COMMITTEE

     The Proxy  Voting  Committee  was  originally  formed in April 1989 for the
purpose of formulating  guidelines  and reviewing  proxy  statements  within the
parameters set by the substantive proxy voting guidelines  originally  published
by GAMCO Investors,  Inc. in 1988 and updated periodically,  a copy of which are
appended as Exhibit A. The Committee will include  representatives  of Research,
Administration,  Legal, and the Advisers.  Additional or replacement  members of
the  Committee  will be  nominated  by the Chairman and voted upon by the entire
Committee. As of December 31, 2004, the members are:



                  Bruce N. Alpert, Chief Operating Officer of Gabelli Funds, LLC

                  Ivan Arteaga, Portfolio Manager

                  Caesar M. P. Bryan, Portfolio Manager

                  Stephen DeTore, Deputy General Counsel

                  Joshua Fenton, Director of Buy-Side Research

                  Douglas R. Jamieson, Chief Operating Officer of GAMCO

                  James E. McKee, General Counsel

                  Karyn-Marie Prylucki, Director of Proxy Voting Services


                  William S. Selby, Managing Director of GAMCO

                  Howard F. Ward, Portfolio Manager

                  Peter D. Zaglio, Senior Vice President

         Peter D. Zaglio  currently  chairs the Committee.  In his absence,  the
Director of Research will chair the Committee. Meetings are held on an as needed
basis to form views on the manner in which the  Advisers  should vote proxies on
behalf of their clients.

         In general,  the  Director of Proxy  Voting  Services,  using the Proxy
Guidelines,  recommendations of Institutional  Shareholder  Corporate Governance
Service  ("ISS"),  other  third-party  services  and the  analysts  of Gabelli &
Company,  Inc., will determine how to vote on each issue. For  non-controversial
matters, the Director of Proxy Voting Services may vote the proxy if the vote is
(1) consistent with the  recommendations  of the issuer's Board of Directors and
not contrary to the Proxy Guidelines; (2) consistent with the recommendations of
the issuer's Board of Directors and is a non-controversial  issue not covered by
the Proxy Guidelines;  or (3) the vote is contrary to the recommendations of the
Board of  Directors  but is  consistent  with  the  Proxy  Guidelines.  In those
instances,  the  Director  of  Proxy  Voting  Services  or the  Chairman  of the
Committee may sign and date the proxy  statement  indicating how each issue will
be voted.

         All matters  identified by the Chairman of the Committee,  the Director
of Proxy Voting Services or the Legal Department as  controversial,  taking into
account  the  recommendations  of ISS or  other  third  party  services  and the
analysts  of Gabelli & Company,  Inc.,  will be  presented  to the Proxy  Voting
Committee.  If the  Chairman of the  Committee,  the  Director  of Proxy  Voting
Services or the Legal  Department  has  identified the matter as one that (1) is
controversial;   (2)  would  benefit  from  deliberation  by  the  Proxy  Voting
Committee;  or (3) may give rise to a conflict of interest  between the Advisers
and their clients,  the Chairman of the Committee will initially  determine what
vote to recommend  that the  Advisers  should cast and the matter will go before
the Committee.

         For matters  submitted to the  Committee,  each member of the Committee
will receive, prior to the meeting, a copy of the proxy statement,  any relevant
third party  research,  a summary of any views provided by the Chief  Investment
Officer and any recommendations by Gabelli & Company,  Inc. analysts.  The Chief
Investment  Officer or the Gabelli & Company,  Inc.  analysts  may be invited to
present  their  viewpoints.  If the Legal  Department  believes  that the matter
before the  committee  is one with  respect to which a conflict of interest  may
exist between the Advisers and their clients, counsel will provide an opinion to
the  Committee  concerning  the  conflict.  If the  matter  is one in which  the
interests of the clients of one or more of Advisers may diverge, counsel will so
advise and the  Committee  may make  different  recommendations  as to different
clients.  For any matters where the recommendation may trigger appraisal rights,
counsel will provide an opinion  concerning  the likely risks and merits of such
an appraisal action.

         Each matter  submitted to the Committee  will be determined by the vote
of a majority of the members present at the meeting.  Should the vote concerning
one or more recommendations be tied in a vote of the Committee,  the Chairman of
the Committee  will cast the deciding  vote. The Committee will notify the proxy
department of its decisions and the proxies will be voted accordingly.

         Although the Proxy  Guidelines  express the normal  preferences for the
voting of any shares not covered by a contrary investment  guideline provided by
the client, the Committee is not bound by the preferences set forth in the Proxy
Guidelines and will review each matter on its own merits. Written minutes of all
Proxy Voting Committee  meetings will be maintained.  The Advisers  subscribe to
ISS, which supplies  current  information on companies,  matters being voted on,
regulations,  trends in proxy voting and  information  on  corporate  governance
issues.


         If  the  vote  cast  either  by  the  analyst  or as a  result  of  the
deliberations of the Proxy Voting Committee runs contrary to the  recommendation
of the Board of  Directors  of the issuer,  the matter will be referred to legal
counsel to determine  whether an amendment to the most recently  filed  Schedule
13D is appropriate.

II. SOCIAL ISSUES AND OTHER CLIENT GUIDELINES

         If a client has provided special instructions relating to the voting of
proxies,  they should be noted in the client's account file and forwarded to the
proxy department.  This is the responsibility of the investment  professional or
sales  assistant  for  the  client.  In  accordance  with  Department  of  Labor
guidelines,  the Advisers'  policy is to vote on behalf of ERISA accounts in the
best interest of the plan  participants  with regard to social issues that carry
an economic impact. Where an account is not governed by ERISA, the Advisers will
vote  shares  held on  behalf  of the  client  in a manner  consistent  with any
individual  investment/voting  guidelines provided by the client.  Otherwise the
Advisers will abstain with respect to those shares.

III. CLIENT RETENTION OF VOTING RIGHTS

         If a client  chooses to retain the right to vote proxies or if there is
any  change  in voting  authority,  the  following  should  be  notified  by the
investment professional or sales assistant for the client.

         - Operations

         - Legal Department

         - Proxy Department

         - Investment professional assigned to the account

         In the event that the Board of  Directors  (or a Committee  thereof) of
one or more of the  investment  companies  managed  by one of the  Advisers  has
retained  direct voting control over any security,  the Proxy Voting  Department
will provide each Board  Member (or  Committee  member) with a copy of the proxy
statement together with any other relevant information including recommendations
of ISS or other third-party services.

IV. VOTING RECORDS

         The Proxy Voting  Department will retain a record of matters voted upon
by the Advisers for their clients.  The Advisers' staff may request proxy-voting
records for use in presentations to current or prospective clients. Requests for
proxy voting records should be made at least ten days prior to client meetings.

          If a client  wishes to receive a proxy  voting  record on a quarterly,
semi-annual  or annual  basis,  please notify the Proxy Voting  Department.  The
reports will be available for mailing  approximately  ten days after the quarter
end of the period.  First  quarter  reports may be delayed  since the end of the
quarter falls during the height of the proxy season.


         A letter  is sent to the  custodians  for all  clients  for  which  the
Advisers  have  voting  responsibility  instructing  them to  forward  all proxy
materials to:

                  [Adviser name]

                  Attn: Proxy Voting Department

                  One Corporate Center

                  Rye, New York 10580-1433

The  sales  assistant  sends  the  letters  to the  custodians  along  with  the
trading/DTC  instructions.  Proxy voting  records will be retained in compliance
with Rule 204-2 under the Investment Advisers Act.

V. VOTING PROCEDURES



1. Custodian banks,  outside brokerage firms and First Clearing  Corporation are
responsible for forwarding proxies directly to GAMCO.

Proxies are received in one of two forms:

o    Shareholder Vote  Authorization  Forms (VAFs) - Issued by ADP. VAFs must be
     voted through the issuing institution causing a time lag. ADP is an outside
     service contracted by the various institutions to issue proxy materials.
o    Proxy cards which may be voted directly.

2. Upon  receipt of the  proxy,  the number of shares  each form  represents  is
logged into the proxy system according to security.

3. In  the case of a  discrepancy  such as an  incorrect  number of  shares,  an
improperly  signed or dated card,  wrong class of  security,  etc.,  the issuing
custodian is notified by phone. A corrected proxy is requested. Any arrangements
are  made to  insure  that a  proper  proxy  is  received  in  time to be  voted
(overnight delivery, fax, etc.). When securities are out on loan on record date,
the custodian is requested to supply written verification.

4. Upon receipt of instructions from the proxy committee, the votes are cast and
recorded for each account on an individual basis.

Since  January 1, 1992,  records have been  maintained on the Proxy Edge system.
The  system  is backed  up  regularly.  From 1990  through  1991,  records  were
maintained  on the PROXY  VOTER  system and in hardcopy  format.  Prior to 1990,
records were maintained on diskette and in hardcopy format.

PROXY EDGE records include:

         Security Name and Cusip Number

         Date and Type of Meeting (Annual, Special, Contest)

         Client Name


         Adviser or Fund Account Number

         Directors' Recommendation

         How the Adviser voted for the client on each issue

         The rationale for the vote when it is appropriate

Records prior to the institution of the PROXY EDGE system include:

         Security name

         Type of Meeting (Annual, Special, Contest)

         Date of Meeting

         Name of Custodian

         Name of Client

         Custodian Account Number

         Adviser or Fund Account Number

         Directors' recommendation

         How the Adviser voted for the client on each issue

         Date the proxy statement was received and by whom

         Name of person posting the vote

         Date and method by which the vote was cast

o    From these records individual client proxy voting records are compiled.  It
     is our policy to provide  institutional  clients with a proxy voting record
     during client reviews. In addition, we will supply a proxy voting record at
     the request of the client on a quarterly,  semi-annual or annual basis.  On
     an annual  basis,  all  registered  investment  companies  file their Proxy
     Voting History for the period July 1 - June 30 on Form N-PX.

5. VAFs are kept  alphabetically  by  security.  Records for the  current  proxy
season are located in the Proxy Voting Department office. In preparation for the
upcoming  season,  files are transferred to an offsite  storage  facility during
January/February.

6. Shareholder Vote  Authorization  Forms issued by ADP are always sent directly
to a specific individual at ADP.

7. If a proxy card or VAF is received  too late to be voted in the  conventional
matter, every attempt is made to vote on one of the following manners:

o    VAFs can be faxed to ADP up until the time of the meeting. This is followed
     up by mailing the original form.


o    When a  solicitor  has been  retained,  the  solicitor  is  called.  At the
     solicitor's direction, the proxy is faxed.

8. In the case of a proxy  contest,  records are  maintained  for each  opposing
entity.

9. Voting in Person

a) At times it may be  necessary  to vote the shares in person.  In this case, a
"legal proxy" is obtained in the following manner:

o    Banks and brokerage firms using the services at ADP:
     A call is placed to ADP requesting  legal  proxies.  The VAFs are then sent
     overnight to ADP. ADP issues  individual  legal proxies and sends them back
     via  overnight.  A lead-time  of at least two weeks prior to the meeting is
     needed to do this.  Alternatively,  the procedures detailed below for banks
     not using ADP may be implemented.

o    Banks and brokerage  firms  issuing  proxies  directly:  The bank is called
     and/or faxed and a legal proxy is requested.

All legal proxies should appoint:

"REPRESENTATIVE OF [ADVISER NAME] WITH FULL POWER OF SUBSTITUTION."

b) The legal  proxies are given to the person  attending  the meeting along with
the following supplemental material:

o    A  limited   Power  of  Attorney   appointing   the   attendee  an  Adviser
     representative.

o    A list of all  shares  being  voted by  custodian  only.  Client  names and
     account numbers are not included.  This list must be presented,  along with
     the  proxies,  to the  Inspectors  of Elections  and/or  tabulator at least
     one-half  hour prior to the scheduled  start of the meeting.  The tabulator
     must "qualify" the votes (i.e.  determine if the vote have  previously been
     cast, if the votes have been  rescinded,  etc. votes have  previously  been
     cast, etc.).

o    A sample ERISA and Individual contract. 

o    A sample of the annual authorization to vote proxies form.

o    A copy of our most recent Schedule 13D filing (if applicable).


                                   APPENDIX A

                                PROXY GUIDELINES









                    ----------------------------------------

                    ----------------------------------------

                             PROXY VOTING GUIDELINES

                    ----------------------------------------

                    ----------------------------------------


                            GENERAL POLICY STATEMENT

It is the policy of GABELLI ASSET  MANAGEMENT  INC. to vote in the best economic
interests of our clients. As we state in our Magna Carta of Shareholders Rights,
established in May 1988, we are neither FOR nor AGAINST  management.  We are for
shareholders.

At our first proxy  committee  meeting in 1989,  it was decided  that each proxy
statement  should be  evaluated  on its own merits  within the  framework  first
established by our Magna Carta of Shareholders  Rights. The attached  guidelines
serve to enhance that broad framework.

We do not  consider any issue  routine.  We take into  consideration  all of our
research on the company, its directors,  and their short and long-term goals for
the  company.  In cases  where  issues that we  generally  do not approve of are
combined with other issues,  the negative aspects of the issues will be factored
into the evaluation of the overall  proposals but will not necessitate a vote in
opposition to the overall proposals.

                               BOARD OF DIRECTORS

The  advisers do not  consider  the election of the Board of Directors a routine
issue. Each slate of directors is evaluated on a case-by-case basis.

Factors taken into consideration include:

o        Historical  responsiveness  to shareholders 
           This may include such areas as:

           -Paying greenmail

           -Failure to adopt  shareholder  resolutions  receiving  a majority of
            shareholder votes

o        Qualifications
o        Nominating committee in place
o        Number of outside directors on the board
o        Attendance at meetings
o        Overall performance


                              SELECTION OF AUDITORS

In general, we support the Board of Directors' recommendation for auditors.

                           BLANK CHECK PREFERRED STOCK

We oppose the issuance of blank check preferred stock.

Blank check  preferred  stock  allows the  company to issue stock and  establish
dividends, voting rights, etc. without further shareholder approval.


                                CLASSIFIED BOARD

A  classified  board is one where the  directors  are divided  into classes with
overlapping terms. A different class is elected at each annual meeting.

While a classified  board  promotes  continuity of directors  facilitating  long
range  planning,  we feel directors  should be accountable to shareholders on an
annual basis. We will look at this proposal on a case-by-case  basis taking into
consideration   the  board's   historical   responsiveness   to  the  rights  of
shareholders.

Where a classified  board is in place, we will generally not support attempts to
change to an annually elected board.

When an  annually  elected  board is in place,  we  generally  will not  support
attempts to classify the board.

                        INCREASE AUTHORIZED COMMON STOCK

The request to increase  the amount of  outstanding  shares is  considered  on a
case-by-case basis.

Factors taken into consideration include:

o        Future use of additional shares
           -Stock split

           -Stock option or other executive compensation plan

           -Finance growth of company/strengthen balance sheet

           -Aid in restructuring

           -Improve credit rating

           -Implement a poison pill or other takeover defense

o        Amount of stock currently authorized but not yet issued or reserved for
         stock option plans
o        Amount of additional stock to be authorized and its dilutive effect


We will support this proposal if a detailed and  verifiable  plan for the use of
the additional shares is contained in the proxy statement.

                               CONFIDENTIAL BALLOT

We support  the idea that a  shareholder's  identity  and vote should be treated
with confidentiality.

However, we look at this issue on a case-by-case basis.

In order to promote confidentiality in the voting process, we endorse the use of
independent Inspectors of Election.

                                CUMULATIVE VOTING

In general, we support cumulative voting.


Cumulative voting is a process by which a shareholder may multiply the number of
directors being elected by the number of shares held on record date and cast the
total  number  for one  candidate  or  allocate  the  voting  among  two or more
candidates.

Where  cumulative  voting is in place,  we will vote  against  any  proposal  to
rescind this shareholder right.

Cumulative voting may result in a minority block of stock gaining representation
on the board.  When a  proposal  is made to  institute  cumulative  voting,  the
proposal will be reviewed on a case-by-case basis. While we feel that each board
member should represent all  shareholders,  cumulative  voting provides minority
shareholders an opportunity to have their views represented.

                     DIRECTOR LIABILITY AND INDEMNIFICATION

We support  efforts to attract  the best  possible  directors  by  limiting  the
liability and increasing the indemnification of directors, except in the case of
insider dealing.

                            EQUAL ACCESS TO THE PROXY

The SEC's rules provide for shareholder  resolutions.  However,  the resolutions
are  limited  in scope  and  there is a 500 word  limit on  proponents'  written
arguments.  Management has no such limitations. While we support equal access to
the  proxy,  we would  look at such  variables  as  length of time  required  to
respond, percentage of ownership, etc.

                              FAIR PRICE PROVISIONS

Charter  provisions  requiring a bidder to pay all shareholders a fair price are
intended to prevent two-tier tender offers that may be abusive. Typically, these
provisions do not apply to board-approved transactions.

We support  fair price  provisions  because we feel all  shareholders  should be
entitled to receive the same benefits.

Reviewed on a case-by-case basis.

                                GOLDEN PARACHUTES

Golden parachutes are severance payments to top executives who are terminated or
demoted after a takeover.

We support any proposal that would assure  management of its own welfare so that
they may  continue  to make  decisions  in the best  interest of the company and
shareholders  even if the decision  results in them losing their job. We do not,
however, support excessive golden parachutes.  Therefore,  each proposal will be
decided on a case-by- case basis.

NOTE:  CONGRESS HAS IMPOSED A TAX ON ANY PARACHUTE THAT IS MORE THAN THREE TIMES
THE EXECUTIVE'S AVERAGE ANNUAL COMPENSATION.

                            ANTI-GREENMAIL PROPOSALS

We do not support  greenmail.  An offer  extended to one  shareholder  should be
extended to all shareholders equally across the board.


               LIMIT SHAREHOLDERS' RIGHTS TO CALL SPECIAL MEETINGS

We support the right of shareholders to call a special meeting.

                CONSIDERATION OF NONFINANCIAL EFFECTS OF A MERGER

This proposal  releases the directors from only looking at the financial effects
of a merger and allows them the opportunity to consider the merger's  effects on
employees, the community, and consumers.

As a fiduciary,  we are obligated to vote in the best economic  interests of our
clients. In general, this proposal does not allow us to do that.  Therefore,  we
generally cannot support this proposal.

Reviewed on a case-by-case basis.

                   MERGERS, BUYOUTS, SPIN-OFFS, RESTRUCTURINGS

Each of the  above is  considered  on a  case-by-case  basis.  According  to the
Department of Labor,  we are not required to vote for a proposal  simply because
the offering price is at a premium to the current market price. We may take into
consideration the long term interests of the shareholders.

                                 MILITARY ISSUES

Shareholder  proposals  regarding  military  production  must be  evaluated on a
purely economic set of criteria for our ERISA clients.  As such,  decisions will
be made on a case-by-case basis.

In voting on this proposal for our non-ERISA clients,  we will vote according to
the client's  direction when  applicable.  Where no direction has been given, we
will vote in the best economic  interests of our clients.  It is not our duty to
impose our social judgment on others.

                                NORTHERN IRELAND

Shareholder  proposals requesting the signing of the MacBride principles for the
purpose of countering the  discrimination  of Catholics in hiring practices must
be evaluated on a purely  economic  set of criteria  for our ERISA  clients.  As
such, decisions will be made on a case-by-case basis.



In voting on this proposal for our non-ERISA clients,  we will vote according to
client  direction when  applicable.  Where no direction has been given,  we will
vote in the best economic interests of our clients. It is not our duty to impose
our social judgment on others.

                       OPT OUT OF STATE ANTI-TAKEOVER LAW

This shareholder proposal requests that a company opt out of the coverage of the
state's  takeover  statutes.  Example:  Delaware law requires  that a buyer must
acquire  at least 85% of the  company's  stock  before  the  buyer can  exercise
control unless the board approves.

We consider  this on a  case-by-case  basis.  Our decision  will be based on the
following:

o        State of Incorporation
o        Management history of responsiveness to shareholders
o        Other mitigating factors


                                   POISON PILL

In general, we do not endorse poison pills.

In certain cases where management has a history of being responsive to the needs
of shareholders and the stock is very liquid, we will reconsider this position.

                                 REINCORPORATION

Generally,  we support  reincorporation  for well-defined  business reasons.  We
oppose  reincorporation if proposed solely for the purpose of reincorporating in
a state with more stringent  anti-takeover  statutes that may negatively  impact
the value of the stock.

                               STOCK OPTION PLANS

Stock option plans are an excellent way to attract,  hold and motivate directors
and  employees.  However,  each stock  option plan must be  evaluated on its own
merits, taking into consideration the following:

o        Dilution of voting power or earnings per share by more than 10%
o        Kind of stock to be awarded, to whom, when and how much
o        Method of payment
o        Amount of  stock  already authorized  but not yet issued under existing
         stock option plans


                         SUPERMAJORITY VOTE REQUIREMENTS

Supermajority vote requirements in a company's charter or bylaws require a level
of voting approval in excess of a simple majority of the outstanding  shares. In
general, we oppose supermajority-voting requirements. Supermajority requirements
often  exceed  the  average  level  of  shareholder  participation.  We  support
proposals' approvals by a simple majority of the shares voting.

               LIMIT SHAREHOLDERS RIGHT TO ACT BY WRITTEN CONSENT

Written  consent  allows  shareholders  to initiate  and carry on a  shareholder
action without having to wait until the next annual meeting or to call a special
meeting.  It  permits  action  to be taken by the  written  consent  of the same
percentage of the shares that would be required to effect  proposed  action at a
shareholder meeting.

Reviewed on a case-by-case basis.



ITEM 8. PORTFOLIO MANAGERS OF CLOSED-END MANAGEMENT INVESTMENT COMPANIES.

Not yet applicable.


ITEM 9.  PURCHASES OF EQUITY  SECURITIES  BY  CLOSED-END  MANAGEMENT  INVESTMENT
         COMPANY AND AFFILIATED PURCHASERS.

Provide the information specified in the table with respect to any purchase made
by or on behalf of the  registrant or any  "affiliated  purchaser" as defined in
Rule 10b-18(a)(3) under the Exchange Act (17CFR 240-10b-18(a)(3)),  of shares or
other  units  of any  class  of  the  registrant's  equity  securities  that  is
registered  by the  registrant  pursuant to Section 12 of the  Exchange  Act (15
U.S.C. 781).

                    REGISTRANT PURCHASES OF EQUITY SECURITIES


---------------------------------------------------------------------------------------------------------------------------------
                                                           (C) TOTAL NUMBER OF SHARES (OR     (D) MAXIMUM NUMBER (OR APPROXIMATE
             (A) TOTAL NUMBER          (B) AVERAGE          UNITS) PURCHASED AS PART OF    DOLLAR VALUE) OF SHARES (OR UNITS) THAT
               OF SHARES (OR          PRICE PAID PER        PUBLICLY ANNOUNCED PLANS OR          MAY YET BE PURCHASED UNDER 
 PERIOD      UNITS) PURCHASED         SHARE (OR UNIT)                PROGRAMS                       THE PLANS OR PROGRAMS
---------------------------------------------------------------------------------------------------------------------------------
                                                                        
Month #1     Common - 138,700          Common - $17.2605          Common - 138,700           Common - 85,000,205 - 138,700
07/01/04                                                                                     = 84,861,505
through                                Preferred - N/A            Preferred - N/A
07/31/04     Preferred - N/A                                                                 Preferred - N/A
---------------------------------------------------------------------------------------------------------------------------------
Month #2     Common - 19,000           Common - $16.6253          Common - 19,000            Common - 84,861,505 - 19,000 =
08/01/04                                                                                     84,842,505
through      Preferred - N/A           Preferred - N/A            Preferred - N/A
08/31/04                                                                                     Preferred - N/A
---------------------------------------------------------------------------------------------------------------------------------
Month #3     Common - N/A              Common - N/A               Common - N/A               Common - 84,842,505
09/01/04
through      Preferred - N/A           Preferred - N/A            Preferred - N/A            Preferred - N/A
09/30/04
---------------------------------------------------------------------------------------------------------------------------------
Month #4     Common - N/A              Common - N/A               Common - N/A               Common -  84,842,505  
10/01/04
through      Preferred Series A- N/A   Preferred Series A- N/A    Preferred Series A- N/A    Preferred Series A- N/A
10/31/04
---------------------------------------------------------------------------------------------------------------------------------
Month #5     Common - 5,000            Common - $17.78            Common - 5,000             Common - 84,842,505 - 5,000 =
11/01/04                                                                                     84,837,505
through      Preferred Series A- N/A   Preferred Series A- N/A    Preferred Series A- N/A
11/30/04                                                                                     Preferred Series A- N/A
---------------------------------------------------------------------------------------------------------------------------------
Month #6     Common - 20,000           Common - $17.71            Common - 20,000            Common - 84,837,505 - 20,000 =
12/01/04                                                                                     84,817,505
through      Preferred Series A- N/A   Preferred Series A- N/A    Preferred Series A- N/A
12/31/04                                                                                     Preferred Series A- 3,200,000
---------------------------------------------------------------------------------------------------------------------------------
Total        Common - 182,700          Common - $17.2605          Common - 182,700           N/A

             Preferred Series A- N/A   Preferred Series A- N/A    Preferred Series A- N/A
---------------------------------------------------------------------------------------------------------------------------------


Footnote  columns  (c)  and  (d) of  the  table,  by  disclosing  the  following
information in the aggregate for all plans or programs publicly announced:

a. The date each plan or program  was  announced  - The notice of the  potential
repurchase  of common  and  preferred  shares  occurs  quarterly  in the  Fund's
quarterly report in accordance with Section 23(c) of the Investment  Company Act
of 1940, as amended.

b. The  dollar  amount  (or share or unit  amount)  approved - Any or all common
shares  outstanding may be repurchased when the Fund's common shares are trading
at a discount of 7.5% or more from the net asset value of the shares.

    Any or all preferred  shares  outstanding may be repurchased when the Fund's
preferred shares are trading at a discount to the liquidation value of $25.00.

c. The expiration date (if any) of each plan or program - The Fund's  repurchase
plans are ongoing.

d. Each plan or program that has expired  during the period covered by the table
- The Fund's repurchase plans are ongoing.

e. Each plan or program the  registrant  has  determined  to terminate  prior to
expiration,  or under  which the  registrant  does not  intend  to make  further
purchases. - The Fund's repurchase plans are ongoing.


ITEM 10. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

There have been no material  changes to the procedures by which the shareholders
may  recommend  nominees  to the  registrant's  Board of  Trustees,  where those
changes were  implemented  after the  registrant  last  provided  disclosure  in
response to the  requirements  of Item  7(d)(2)(ii)(G)  of Schedule  14A (17 CFR
240.14a-101), or this Item.


ITEM 11. CONTROLS AND PROCEDURES.

(a)      The registrant's  principal executive and principal financial officers,
         or  persons  performing  similar  functions,  have  concluded  that the
         registrant's  disclosure  controls and  procedures  (as defined in Rule
         30a-3(c)  under the  Investment  Company Act of 1940,  as amended  (the
         "1940 Act") (17 CFR 270.30a-3(c)))  are effective,  as of a date within
         90 days of the filing date of the report that  includes the  disclosure
         required by this paragraph, based on their evaluation of these controls
         and  procedures  required by Rule  30a-3(b)  under the 1940 Act (17 CFR
         270.30a-3(b))  and Rules  13a-15(b) or 15d-15(b)  under the  Securities
         Exchange   Act  of  1934,   as  amended   (17  CFR   240.13a-15(b)   or
         240.15d-15(b)).


(b)      There  were  no  changes  in the  registrant's  internal  control  over
         financial reporting (as defined in Rule 30a-3(d) under the 1940 Act (17
         CFR 270.30a-3(d))  that occurred during the registrant's  second fiscal
         quarter  of the  period  covered  by this  report  that has  materially
         affected,   or  is  reasonably   likely  to  materially   affect,   the
         registrant's internal control over financial reporting.


ITEM 12. EXHIBITS.

     (a)(1)   Code of ethics, that is the subject of disclosure required by Item
              2, filed as exhibit (a)(1) to the Registrant's  Form N-CSR,  filed
              on March 10, 2004 (Accession No. 0000935069-04-000468).

     (a)(2)   Certifications  pursuant to Rule  30a-2(a)  under the 1940 Act and
              Section 302 of the Sarbanes-Oxley Act of 2002 are attached hereto.

     (a)(3)   Not applicable.

     (b)      Certifications  pursuant to Rule  30a-2(b)  under the 1940 Act and
              Section 906 of the Sarbanes-Oxley Act of 2002 are attached hereto.


                                   SIGNATURES

Pursuant to the  requirements  of the  Securities  Exchange  Act of 1934 and the
Investment Company Act of 1940, the registrant has duly caused this report to be
signed on its behalf by the undersigned, thereunto duly authorized.

(registrant) The Gabelli Dividend & Income Trust
            -------------------------------------------------------------------

By (Signature and Title)*  /s/ Bruce N. Alpert                                  
                         -------------------------------------------------------
                           Bruce N. Alpert, Principal Executive Officer


Date     March 9, 2005                                                          
    ----------------------------------------------------------------------------


Pursuant to the  requirements  of the  Securities  Exchange  Act of 1934 and the
Investment  Company  Act of  1940,  this  report  has been  signed  below by the
following  persons on behalf of the  registrant and in the capacities and on the
dates indicated.


By (Signature and Title)*  /s/ Bruce N. Alpert                                  
                         -------------------------------------------------------
                           Bruce N. Alpert, Principal Executive Officer


Date     March 9, 2005                                                          
         -----------------------------------------------------------------------


By (Signature and Title)*  /s/ Richard C. Sell                                  
                         -------------------------------------------------------
                           Richard C. Sell, Jr., Principal Financial 
                           Officer and Treasurer


Date     March 9, 2005                                                          
    ----------------------------------------------------------------------------



* Print the name and title of each signing officer under his or her signature.