Exhibit 99.1

NISSAN AUTO LEASE TRUST 2025-A

Servicer’s Report

Collection Period Start	1-Nov-25	Distribution Date	15-Dec-25
Collection Period End	30-Nov-25	30/360 Days	30
Beg. of Interest Period	17-Nov-25	Actual/360 Days	28
End of Interest Period	15-Dec-25

SUMMARY
	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Total Portfolio					1,685,521,038.56		1,462,890,662.95		1,438,917,077.53		0.8536927
Total Securities					1,685,521,038.56		1,462,890,662.95		1,438,917,077.53		0.8536927
Class A-1 Notes		4.403000	%		136,540,000.00		0.00		0.00		0.0000000
Class A-2a Notes		4.600000	%		145,250,000.00		123,727,406.12		117,734,009.77		0.8105612
Class A-2b Notes		4.592020	%		435,750,000.00		371,182,218.27		353,202,029.20		0.8105612
Class A-3 Notes		4.750000	%		581,000,000.00		581,000,000.00		581,000,000.00		1.0000000
Class A-4 Notes		4.800000	%		92,850,000.00		92,850,000.00		92,850,000.00		1.0000000
Class B Notes		5.030000	%		46,350,000.00		46,350,000.00		46,350,000.00		1.0000000
Class C Notes		5.110000	%		52,260,000.00		52,260,000.00		52,260,000.00		1.0000000
Certificates		0.000000	%		195,521,038.56		195,521,038.56		195,521,038.56		1.0000000
	Principal Payment Due			Interest Payment		Principal per $1000 Face Amount		Interest per $1000 Face Amount
Class A-1 Notes		0.00			0.00		0.0000000		0.0000000
Class A-2a Notes		5,993,396.35			474,288.39		41.2626255		3.2653245
Class A-2b Notes		17,980,189.07			1,325,703.69		41.2626255		3.0423493
Class A-3 Notes		0.00			2,299,791.67		0.0000000		3.9583333
Class A-4 Notes		0.00			371,400.00		0.0000000		4.0000000
Class B Notes		0.00			194,283.75		0.0000000		4.1916667
Class C Notes		0.00			222,540.50		0.0000000		4.2583333
Certificates		0.00			0.00		0.0000000		0.0000000
Total Securities		23,973,585.42			4,888,008.00

I. COLLECTIONS
Lease Payments: ( Lease Series Assets)
Monthly Principal														14,549,134.14
Monthly Interest														12,435,662.32
Total Monthly Payments														26,984,796.46
Interest Rate Cap Payments														0.00
Advances:
Aggregate Monthly Payment Advances														1,159,659.51
Aggregate Sales Proceeds Advance														2,179,925.22
Total Advances														3,339,584.73
Vehicle Disposition Proceeds:
Repurchase Payments														0.00
Recoveries														0.00
Net Liquidation Proceeds (includes Reallocation Payments and Net Auction Proceeds)														6,765,678.51
Excess Wear and Tear and Excess Mileage														6,771.39
Remaining Payoffs														0.00
Net Insurance Proceeds														1,310,269.08
Residual Value Surplus														46,620.48
Total Collections														38,453,720.65
Vehicle Disposition Activity for the current month - Terminated and Sold (included in Vehicle Disposition Proceeds)				Reallocation Payments and Net Auction Proceeds			Net Insurance Sales			Lease Payoffs			Count
Early Termination					1,219,208.72									60
Involuntary Repossession					552,268.00									24
Voluntary Repossession					221,310.00									9
Full Termination					—									—
Bankruptcty					—									—
Insurance Payoff								1,292,060.79						50
Customer Payoff											177,075.87			6
Grounding Dealer Payoff											4,087,297.93			132
Dealer Purchase											75,819.94			2
Total					1,992,786.72			1,292,060.79			4,340,193.74			283
II. COLLATERAL POOL BALANCE DATA
	Number			Book Amount			Discount Rate			Securitization Value
Pool Balance - Beginning of Period		58,017			1,808,949,336.73			10.00000	%		1,462,890,662.95
Total Depreciation Received					(18,417,583.34	)					(15,311,607.69	)
Principal Amount of Gross Losses		(94	)		(2,696,729.58	)					(2,232,257.49	)
Repurchase / Reallocation		0			0.00						0.00
Early Terminations		(121	)		(3,158,364.45	)					(2,384,607.50	)
Scheduled Terminations		(164	)		(4,916,908.35	)					(4,045,112.74	)
Pool Balance - End of Period		57,638			1,779,759,751.01						1,438,917,077.53
Remaining Pool Balance
Lease Payment											455,975,467.96
Residual Value											982,941,609.57
Total											1,438,917,077.53

III. DISTRIBUTIONS
Total Collections	38,453,720.65
Reserve Amounts Available for Distribution	0.00
Total Available for Distribution	38,453,720.65
1. Amounts due Indenture Trustee as Compensation or Indemnity	0.00
2. Reimbursement of Payment Advance	1,140,453.59
3. Reimbursement of Sales Proceeds Advance	480,462.02
4. Servicing Fee:
Servicing Fee Due	1,219,075.55
Servicing Fee Paid	1,219,075.55
Servicing Fee Shortfall	0.00
Total Trustee, Advances and Servicing Fee Paid	2,839,991.16

NISSAN AUTO LEASE TRUST 2025-A

Servicer’s Report

5. Interest:
Class A-1 Notes Monthly Interest
Class A-1 Notes Interest Carryover Shortfall	0.00
Class A-1 Notes Interest on Interest Carryover Shortfall	0.00
Class A-1 Notes Monthly Available Interest Distribution Amount	0.00
Class A-1 Notes Monthly Interest Paid	0.00
Chg in Class A-1 Notes Int. Carryover Shortfall	0.00
Class A-2a Notes Monthly Interest
Class A-2a Notes Interest Carryover Shortfall	0.00
Class A-2a Notes Interest on Interest Carryover Shortfall	0.00
Class A-2a Notes Monthly Available Interest Distribution Amount	474,288.39
Class A-2a Notes Monthly Interest Paid	474,288.39
Chg in Class A-2a Notes Int. Carryover Shortfall	0.00
Class A-2b Notes Monthly Interest
Class A-2b Notes Interest Carryover Shortfall	0.00
Class A-2b Notes Interest on Interest Carryover Shortfall	0.00
Class A-2b Notes Monthly Available Interest Distribution Amount	1,325,703.69
Class A-2b Notes Monthly Interest Paid	1,325,703.69
Chg in Class A-2b Notes Int. Carryover Shortfall	0.00
Class A-3 Notes Monthly Interest
Class A-3 Notes Interest Carryover Shortfall	0.00
Class A-3 Notes Interest on Interest Carryover Shortfall	0.00
Class A-3 Notes Monthly Available Interest Distribution Amount	2,299,791.67
Class A-3 Notes Monthly Interest Paid	2,299,791.67
Chg in Class A-3 Notes Int. Carryover Shortfall	0.00
Class A-4 Monthly Interest
Class A-4 Notes Interest Carryover Shortfall	0.00
Class A-4 Notes Interest on Interest Carryover Shortfall	0.00
Class A-4 Notes Monthly Available Interest Distribution Amount	371,400.00
Class A-4 Notes Monthly Interest Paid	371,400.00
Chg in Class A-4 Notes Int. Carryover Shortfall	0.00
Class B Monthly Interest
Class B Notes Interest Carryover Shortfall	0.00
Class B Notes Interest on Interest Carryover Shortfall	0.00
Class B Notes Monthly Available Interest Distribution Amount	194,283.75
Class B Notes Monthly Interest Paid	194,283.75
Chg in Class B Notes Int. Carryover Shortfall	0.00
Class C Monthly Interest
Class C Notes Interest Carryover Shortfall	0.00
Class C Notes Interest on Interest Carryover Shortfall	0.00
Class C Notes Monthly Available Interest Distribution Amount	222,540.50
Class C Notes Monthly Interest Paid	222,540.50
Chg in Class C Notes Int. Carryover Shortfall	0.00
Certificate Monthly Interest
Certificate Interest Carryover Shortfall	0.00
Certificate Interest on Interest Carryover Shortfall	0.00
Certificate Monthly Available Interest Distribution Amount	0.00
Certificate Monthly Interest Paid	0.00
Chg in Certificate Int. Carryover Shortfall	0.00
Total Note and Certificate Monthly Interest
Total Note and Certificate Monthly Interest Due	4,888,008.00
Total Note and Certificate Monthly Interest Paid	4,888,008.00
Total Note and Certificate Interest Carryover Shortfall	0.00
Chg in Total Note and Certificate Int. Carryover Shortfall	0.00
Total Available for Principal Distribution	30,725,721.49
6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Notes	23,973,585.42
Total Noteholders’ Principal Carryover Shortfall	0.00
Total Noteholders’ Principal Distributable Amount	23,973,585.42
Chg in Total Noteholders’ Principal Carryover Shortfall	0.00
7. Total Monthly Principal Paid on the Certificates	0.00
Total Certificateholders’ Principal Carryover Shortfall	0.00
Total Certificateholders’ Principal Distributable Amount	0.00
Chg in Total Certificateholders’ Principal Carryover Shortfall	0.00
Remaining Available Collections	6,752,136.07

IV. RESERVE ACCOUNT
Initial Reserve Account Amount	6,742,084.15
Required Reserve Account Amount	10,955,886.75
Beginning Reserve Account Balance	10,955,886.75
Additional Cash Infusion	0.00
Reinvestment Income for the Period	0.00
Reserve Fund Available for Distribution	10,955,886.75
Reserve Fund Draw Amount	0.00
Deposit of Remaining Available Collections	6,752,136.07
Gross Reserve Account Balance	17,708,022.82
Remaining Available Collections Released to Seller	6,752,136.07
Total Ending Reserve Account Balance	10,955,886.75

NISSAN AUTO LEASE TRUST 2025-A

Servicer’s Report

V. POOL STATISTICS
Weighted Average Remaining Maturity								18.21
Monthly Prepayment Speed								171	%
Lifetime Prepayment Speed								18	%
				$			units
Recoveries of Defaulted and Casualty Receivables					2,247,165.14
Securitization Value of Defaulted Receivables and Casualty Receivables					2,232,257.49			94
Aggregate Defaulted and Casualty Gain (Loss)					14,907.65
Pool Balance at Beginning of Collection Period					1,462,890,662.95
Net Loss Ratio
Current Collection Period					0.0010	%
Preceding Collection Period					0.0204	%
Second Preceding Collection Period					-0.0342	%
Third Preceding Collection Period					0.0015	%
Cumulative Net Losses for all Periods					0.1019	%		1,717,598.03
	% of BOP Pool Balance			Amount			Number
Delinquent Receivables:
31-60 Days Delinquent		0.90	%		13,219,997.58			515
61-90 Days Delinquent		0.21	%		3,015,946.89			121
91-120 Days Delinquent		0.07	%		961,824.00			39
More than 120 Days		0.02	%		326,732.89			12
Total Delinquent Receivables:		1.18	%		17,524,501.36			687
				Amount			Number
61+ Days Delinquencies as Percentage of Receivables
Current Collection Period					0.29	%		0.30	%
Preceding Collection Period					0.24	%		0.24	%
Second Preceding Collection Period					0.20	%		0.20	%
Third Preceding Collection Period					0.23	%		0.22	%
60 Day Delinquent Receivables					4,895,682.53
Delinquency Percentage					0.33	%
Delinquency Trigger					4.40	%
Does the Delinquency Percentage exceed the Delinquency Trigger?					No
				$			units
Aggregate Sales Performance of Auctioned Vehicles
Sales Proceeds					1,219,208.72			60
Securitization Value					1,237,702.00			60
Aggregate Residual Value Surplus (Loss)					(18,493.28	)
				$			units
Cumulative Sales Performance of Auctioned Vehicles
Cumulative Sales Proceeds					8,385,939.45			360
Cumulative Securitization Value					8,419,382.70			360
Cumulative Residual Value Surplus (Loss)					(33,443.25	)
VI. RECONCILIATION OF ADVANCES
Beginning Balance of Residual Advance								810,710.92
Reimbursement of Outstanding Advance								480,462.02
Additional Advances for current period								2,179,925.22
Ending Balance of Residual Advance								2,510,174.12
Beginning Balance of Payment Advance								3,064,624.88
Reimbursement of Outstanding Payment Advance								1,140,453.59
Additional Payment Advances for current period								1,159,659.51
Ending Balance of Payment Advance								3,083,830.80

VII. STATEMENTS TO NOTEHOLDERS
1. Has there been any material change in practices with respect to charge-offs, collection and management of delinquent Leases, and the effect of any grace period, re-aging, re-structuring, partial payments or other practices on delinquency and loss experience?	NO
2. Have there been any material modifications, extensions or waivers to Lease terms, fees, penalties or payments during the Collection Period?	NO
3. Have there been any material breaches of representations, warranties or covenants contained in the Leases?	NO
4. Has there been any new issuance of notes or other securities backed by the Series Assets Assets?	NO
5. Has there been any material additions, removals or substitutions of Series Assets Assets, or repurchases of Series Assets Assets?	NO
6. Has there been any material change in the underwriting, origination or acquisition of Leases?	NO

VIII. CREDIT RISK RETENTION

On the Closing Date, Nissan Auto Leasing LLC II, the depositor, an affiliate of Nissan Motor Acceptance Company LLC (“NMAC”), the sponsor, retained a sufficient portion of the Certificates to satisfy the obligations of NMAC under the requirements of (a) the SEC’s credit risk retention rules codified at 17 C.F.R. Part 246 (“Regulation RR”) and (b) the EU Risk Retention Requirements and the UK Risk Retention Requirements (each as defined in the preliminary prospectus for the Notes dated January 7, 2025 (the “Preliminary Prospectus”). The portion of Certificates being retained to satisfy the EU Risk Retention Requirements and the UK Risk Retention Requirements is referred to herein as the “Retained Interest”.

NMAC, as “originator” for the purposes of the EU Risk Retention Requirements and the UK Risk Retention Requirements, currently retains a material net economic interest that is not less than 5% in the securitization transaction described in the Preliminary Prospectus, in the form of retention of the first loss tranche in accordance with paragraph (d) of Article 6(3) of the EU Securitization Regulation and paragraph (1)(d) of UK SECN 5.2.8R and paragraph (d) of Article 6(3) of Chapter 2 of the UK PRASR (each as defined in the Preliminary Prospectus), in each case as in effect on the Closing Date, by holding all the membership interest in the depositor, which in turn holds Certificates representing at least 5% of the aggregate nominal value of the leases and related leased vehicles.

NMAC has not sold, hedged or otherwise mitigated its credit risk under or associated with the Retained Interest (and has not permitted the depositor or any of its other affiliates to sell, hedge or otherwise mitigate its credit risk under or associated with the Retained Interest) except to the extent permitted in accordance with the EU Risk Retention Requirements and the UK Risk Retention Requirements or Regulation RR.

NMAC has not changed the manner in which it retains the Retained Interest, except in accordance with the EU Risk Retention Requirements and the UK Risk Retention Requirements or Regulation RR.