Exhibit 99.1

NISSAN AUTO LEASE TRUST 2025-B

Servicer’s Report


Collection Period Start	1-Jul-25	Distribution Date	15-Aug-25
Collection Period End	31-Jul-25	30/360 Days	16
Beg. of Interest Period	15-Jul-25	Actual/360 Days	17
End of Interest Period	15-Aug-25


SUMMARY

	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Total Portfolio					1,125,500,324.86		1,125,500,324.86		1,111,652,983.47		0.9876967
Total Securities					1,125,500,324.86		1,125,500,324.86		1,111,652,983.47		0.9876967
Class A-1 Notes		4.467000	%		91,900,000.00		91,900,000.00		78,052,658.61		0.8493216
Class A-2a Notes		4.440000	%		207,600,000.00		207,600,000.00		207,600,000.00		1.0000000
Class A-2b Notes		4.819670	%		180,000,000.00		180,000,000.00		180,000,000.00		1.0000000
Class A-3 Notes		4.320000	%		387,600,000.00		387,600,000.00		387,600,000.00		1.0000000
Class A-4 Notes		4.350000	%		61,430,000.00		61,430,000.00		61,430,000.00		1.0000000
Class B Notes		4.560000	%		33,770,000.00		33,770,000.00		33,770,000.00		1.0000000
Class C Notes		4.810000	%		37,700,000.00		37,700,000.00		37,700,000.00		1.0000000
Certificates		0.000000	%		125,500,324.86		125,500,324.86		125,500,324.86		1.0000000

	Principal Payment Due			Interest Payment		Principal per $1000 Face Amount		Interest per $1000 Face Amount
Class A-1 Notes		13,847,341.39			193,855.39		150.6783612		2.1094166
Class A-2a Notes		0.00			409,664.00		0.0000000		1.9733333
Class A-2b Notes		0.00			409,671.95		0.0000000		2.2759553
Class A-3 Notes		0.00			744,192.00		0.0000000		1.9200000
Class A-4 Notes		0.00			118,764.67		0.0000000		1.9333334
Class B Notes		0.00			68,440.53		0.0000000		2.0266666
Class C Notes		0.00			80,594.22		0.0000000		2.1377777
Certificates		0.00			0.00		0.0000000		0.0000000
Total Securities		13,847,341.39			2,025,182.76


I. COLLECTIONS

Lease Payments: ( Lease Series Assets)
Monthly Principal														11,032,936.39
Monthly Interest														8,585,988.64

Total Monthly Payments														19,618,925.03
Interest Rate Cap Payments														0.00
Advances:
Aggregate Monthly Payment Advances														1,325,885.02
Aggregate Sales Proceeds Advance														127,958.90

Total Advances														1,453,843.92
Vehicle Disposition Proceeds:
Repurchase Payments														207,433.75
Recoveries														0.00
Net Liquidation Proceeds (includes Reallocation Payments and Net Auction Proceeds)														2,680,586.43
Excess Wear and Tear and Excess Mileage														0.03
Remaining Payoffs														0.00
Net Insurance Proceeds														1,207,474.89
Residual Value Surplus														1,746.58

Total Collections														25,170,010.63

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					22,822.00									1
Involuntary Repossession					—									—
Voluntary Repossession					106,510.00									4
Full Termination					—									—
Bankruptcty					—									—
Insurance Payoff								1,199,545.58						38
Customer Payoff											39,871.60			1
Grounding Dealer Payoff											2,494,333.13			71
Dealer Purchase											—			—

Total					129,332.00			1,199,545.58			2,534,204.73			115

II. COLLATERAL POOL BALANCE DATA

	Number			Book Amount			Discount Rate			Securitization Value
Pool Balance - Beginning of Period		40,502			1,399,847,638.41			10.00000	%		1,125,500,324.86
Total Depreciation Received					(13,480,251.41	)					(10,194,486.64	)
Principal Amount of Gross Losses		(48	)		(1,562,326.10	)					(1,281,145.50	)
Repurchase / Reallocation		(3	)		(234,872.19	)					(207,433.75	)
Early Terminations		(3	)		(92,907.02	)					(74,064.79	)
Scheduled Terminations		(76	)		(2,582,287.82	)					(2,090,210.71	)

Pool Balance - End of Period		40,372			1,381,894,993.87						1,111,652,983.47
Remaining Pool Balance
Lease Payment											475,164,386.21
Residual Value											636,488,597.26

Total											1,111,652,983.47


III. DISTRIBUTIONS

Total Collections			25,170,010.63
Reserve Amounts Available for Distribution			0.00

Total Available for Distribution			25,170,010.63
1. Amounts due Indenture Trustee as Compensation or Indemnity			0.00
2. Reimbursement of Payment Advance			0.00
3. Reimbursement of Sales Proceeds Advance			0.00
4. Servicing Fee:
Servicing Fee Due			937,916.94
Servicing Fee Paid			937,916.94
Servicing Fee Shortfall			0.00

Total Trustee, Advances and Servicing Fee Paid			937,916.94

NISSAN AUTO LEASE TRUST 2025-B

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			193,855.39
Class A-1 Notes Monthly Interest Paid			193,855.39
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			409,664.00
Class A-2a Notes Monthly Interest Paid			409,664.00
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			409,671.95
Class A-2b Notes Monthly Interest Paid			409,671.95
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			744,192.00
Class A-3 Notes Monthly Interest Paid			744,192.00
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			118,764.67
Class A-4 Notes Monthly Interest Paid			118,764.67
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			68,440.53
Class B Notes Monthly Interest Paid			68,440.53
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			80,594.22
Class C Notes Monthly Interest Paid			80,594.22
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			2,025,182.76
Total Note and Certificate Monthly Interest Paid			2,025,182.76
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			22,206,910.93
6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Notes			13,847,341.39
Total Noteholders’ Principal Carryover Shortfall			0.00
Total Noteholders’ Principal Distributable Amount			13,847,341.39
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			8,359,569.54


IV. RESERVE ACCOUNT

Initial Reserve Account Amount			4,502,001.30
Required Reserve Account Amount			7,315,752.11
Beginning Reserve Account Balance			4,502,001.30
Additional Cash Infusion			0.00
Reinvestment Income for the Period			0.00
Reserve Fund Available for Distribution			4,502,001.30
Reserve Fund Draw Amount			0.00
Deposit of Remaining Available Collections			8,359,569.54
Gross Reserve Account Balance			12,861,570.84
Remaining Available Collections Released to Seller			5,545,818.73
Total Ending Reserve Account Balance			7,315,752.11

NISSAN AUTO LEASE TRUST 2025-B

Servicer’s Report



V. POOL STATISTICS

Weighted Average Remaining Maturity								27.81
Monthly Prepayment Speed								40	%
Lifetime Prepayment Speed								40	%

				$			units
Recoveries of Defaulted and Casualty Receivables					1,313,984.89
Securitization Value of Defaulted Receivables and Casualty Receivables					1,281,145.50			48
Aggregate Defaulted and Casualty Gain (Loss)					32,839.39
Pool Balance at Beginning of Collection Period					1,125,500,324.86
Net Loss Ratio
Current Collection Period					0.0029	%
Preceding Collection Period					0.0000	%
Second Preceding Collection Period					0.0000	%
Third Preceding Collection Period					0.0000	%
Cumulative Net Losses for all Periods					-0.0029	%		(32,839.39	)

	% of BOP Pool Balance			Amount			Number
Delinquent Receivables:
31-60 Days Delinquent		0.54	%		6,058,243.95			207
61-90 Days Delinquent		0.01	%		102,013.46			1
91-120 Days Delinquent		0.00	%		0.00			0
More than 120 Days		0.00	%		0.00			0

Total Delinquent Receivables:		0.55	%		6,160,257.41			208

				Amount			Number
61+ Days Delinquencies as Percentage of Receivables
Current Collection Period					0.01	%		0.00	%
Preceding Collection Period					0.00	%		0.00	%
Second Preceding Collection Period					0.00	%		0.00	%
Third Preceding Collection Period					0.00	%		0.00	%
60 Day Delinquent Receivables					462,209.29
Delinquency Percentage					0.04	%
Delinquency Trigger					4.40	%
Does the Delinquency Percentage exceed the Delinquency Trigger?					No

				$			units
Aggregate Sales Performance of Auctioned Vehicles
Sales Proceeds					22,822.00			1
Securitization Value					21,075.42			1

Aggregate Residual Value Surplus (Loss)					1,746.58

				$			units
Cumulative Sales Performance of Auctioned Vehicles
Cumulative Sales Proceeds					22,822.00			1
Cumulative Securitization Value					21,075.42			1

Cumulative Residual Value Surplus (Loss)					1,746.58


VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance								0.00
Reimbursement of Outstanding Advance								0.00
Additional Advances for current period								127,958.90

Ending Balance of Residual Advance								127,958.90

Beginning Balance of Payment Advance								0.00
Reimbursement of Outstanding Payment Advance								0.00
Additional Payment Advances for current period								1,325,885.02

Ending Balance of Payment Advance								1,325,885.02


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, the depositor, Nissan Auto Leasing LLC II (“NALL II”), a wholly owned subsidiary of Nissan Motor Acceptance Company LLC (“NMAC”), retained the issuing entity’s certificates, which represent 100% of the beneficial interest in the issuing entity. NMAC, as sponsor, intends to satisfy the requirements of the SEC’s credit risk retention rules (17 C.F.R. Part 246, “Regulation RR”) through the retention by the depositor of an “eligible horizontal residual interest” equal to at least 5% of the fair value of all notes and certificates issued by the issuing entity.

NMAC, the sponsor, determined that the combined fair value of the Notes and Certificates was $1,182,810,880.04 as of the Closing Date, and that the fair value of the entire portion of the Certificates as of the Closing Date was $182,810,880.04, which is approximately 15.46% of the fair value of all Notes and Certificates issued by Nissan Auto Lease Trust 2025-B on the Closing Date.

NALL II may transfer all or a portion of the eligible horizontal residual interest to another majority-owned affiliate of NMAC on or after the closing date. Neither NALL II nor NMAC intends to sell, hedge, or otherwise mitigate the credit risk associated with the retained interest, except as permitted under Regulation RR.

Nissan Auto Lease Trust 2025-B 10-D