**UNITED
      STATES**


**SECURITIES
      AND EXCHANGE COMMISSION**


**WASHINGTON,
      D.C. 20549**




**FORM
      10-K**




x
            ANNUAL
                REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
                ACT OF
                1934 (FEE NOT REQUIRED)




For
      the
      fiscal year ended March 31, 2005




or




o
            TRANSITION
                REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
                ACT OF
                1934 (NO FEE REQUIRED)




For
      the
      transition period from __________________ to
      _________________________




Commission
      file numbers 333-118256,


333-118256-01,
      333-118256-02 and 333-118256-03




**Nissan
      Auto Lease Trust 2004-A**


(Issuer
      with respect to the Notes)




**Nissan
      Auto Leasing LLC II**


(Originator
      of the Note Issuer and Transferor of the SUBI Certificate to the Note
      Issuer)




**NILT
      Trust**


(Transferor
      of the SUBI Certificate to Nissan Auto Leasing LLC II)




**Nissan-Infiniti
      LT**


(Issuer
      with respect to the SUBI Certificate)




(Exact
      name of registrants as specified in their charter)




**DELAWARE**
            
            **Nissan
                Auto Leasing LLC II** 95-4885574
              **NILT
                Trust** 52-6935346
              **Nissan-Infiniti
                LT** 33-6226449
              **Nissan
                Auto Lease Trust 2004-A** 51-6557795(State
                or other jurisdiction of incorporation or organization)
            
            (I.R.S.
                Employer Identification No.)




**990
      West 190th Street, Torrance, California 90502**


(Address
      of principal executive offices)




**(310)
      719-8509**


(Registrant’s
      telephone number, including area code)




Securities
      registered pursuant to Section 12(b) of the Act: None




Securities
      registered pursuant to Section 12(g) of the Act: None




Indicate
      by check mark whether the registrant (1) has filed all reports required to
      be
      filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
      the
      preceding 12 months (or for such shorter period that the registrant was required
      to file such reports), and (2) has been subject to such filing requirements
      for
      the past 90 days. Yes x No o




Indicate
      by check mark if disclosure of delinquent filers pursuant to Item 405 of
      Regulation S-K (§229.405 of this chapter) is not contained herein, and will not
      be contained, to the best of registrant's knowledge, in definitive proxy or
      information statements incorporated by reference in Part III of this Form 10-K
      or any amendment to this Form 10-K. x




State
                the aggregate market value of the voting and non-voting common equity
                held
                by non-affiliates of the registrant. The aggregate market value shall
                be
                computed by reference to the price at which the common equity was
                sold, or
                the average bid and asked prices of such common equity, as of a specified
                date within 60 days prior to the date of filing. (See definition
                of
                affiliate in Rule 405, 17 CFR 230.405.)None











**PART
      I**




**Item
      1.**  **BUSINESS** **.**




This
      Annual Report on Form 10-K is being filed by Nissan Auto Leasing LLC II (“NALL
      II”), Nissan-Infiniti LT (“NILT), NILT Trust and Nissan Auto Lease Trust 2004-A
      (the “Trust”), a Delaware statutory trust formed pursuant to a trust agreement,
      dated as of July 28, 2004, between NALL II, as Transferor (the “Transferor”),
      and Wilmington Trust Company, as owner trustee (the “Owner Trustee”). Reference
      is further made to the Indenture, dated as of October 28, 2004, among the Trust,
      as issuer, and U.S. Bank National Association, as indenture trustee (the
“Indenture Trustee,” together with the Owner Trustee, the “Trustees”), providing
      for the issuance by the Trust of notes entitled “Nissan Auto Lease Trust 2004-A
      2.10563% Asset Backed Notes, Class A-1” (the “Class A-1 Notes”), “Nissan Auto
      Lease Trust 2004-A 2.55000% Asset Backed Notes, Class A-2” (the “Class A-2
      Notes”), “Nissan Auto Lease Trust 2004-A 2.90000% Asset Backed Notes, Class A-3”
      (the “Class A-3 Notes”), “Nissan Auto Lease Trust 2004-A Floating Rate Asset
      Backed Notes, Class A-4a” (the “Class A-4a Notes”) and “Nissan Auto Lease Trust
      2004-A 3.18000% Asset Backed Notes, Class A-4b” (the “Class A-4b Notes”,
      together with the Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes
      and
      the Class A-4a Notes, the “Notes”), registered under the Securities Act of 1933.
      Certain information that may otherwise have been required to be included herein
      pursuant to Form 10-K has been omitted herefrom, or in certain cases certain
      information has been included herein in lieu of such otherwise required
      information, in accordance with the letter, dated June 28, 1996 (the
      “No-Action Letter”), of the staff of the Office of Chief Counsel of the Division
      of Corporation Finance of the Securities and Exchange Commission issued with
      respect to series of pass-through securities issued by trusts formed by the
      Transferor or an affiliate thereof, as originator, including the
      Notes.




**Item
      2.**  **PROPERTIES** **.**




The
      following table sets forth the aggregate information of the Trust for the period
      from October 28, 2004 (commencement of operations) through March 31, 2005
      (Dollars in thousands). The
      aggregate information has been reported on an accrual basis. Therefore, cash
      activity for the month of March 2005, which was subsequently settled on April
      15, 2005, is included.




Principal
                  Distributions
              
              $
              220,379Interest
                  Distributions
              
              $
              16,622Servicing
                  Fees Paid to Servicer (Nissan Motor Acceptance
                  Corporation)
              
              $
              7,899Class
                  A-1 Notes Percentage of Servicing Fees
              
              
              10.43
              %Class
                  A-2 Notes Percentage of Servicing Fees
              
              
              16.46
              %Class
                  A-3 Notes Percentage of Servicing Fees
              
              
              22.60
              %Class
                  A-4a Notes Percentage of Servicing Fees
              
              
              30.89
              %Class
                  A-4b Notes Percentage of Servicing Fees
              
              
              6.33
              %Certificates
                  Percentage of Servicing Fees
              
              
              13.30
              %Additional
                  Servicing Compensation Paid to Servicer (Nissan Motor Acceptance
                  Corporation)
              
              $
              0.00Net
                  Credit Losses
              
              $
              (6,092)Cumulative
                  Residual Loss
              
              $
              (1,204)Total
                  Number of Auctioned Vehicles
              
              
              352Average
                  Net Credit Loss Ratio (including repossessions)
              
              
              0.06
              %Total
                  Number of Defaulted Contracts
              
              
              679







2






Number
                  of DelinquencyRatios
              Dollar
                  Amount ofAccounts61
                  Days or More Delinquent
              0.22%
              0.25%
   Number
                  of Delinquent Accounts
              ($
                  in thousands)61
                  Days or More Delinquent
              905
              $23,078







**Item
      3.**  **LEGAL
      PROCEEDINGS** **.**




Nothing
      to report.




**Item
      4.**  **SUBMISSION
      OF MATTERS TO A VOTE OF SECURITY HOLDERS.**




Nothing
      to report.




**PART
      II**




**Item
      5.**  **MARKET
      FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER
      MATTERS.**




(a)
            There
                is no established public trading market for the common equity of
                the
                Trust.




(b)
            On
                March 31, 2005, there was one holder of record of the common equity
                issued
                by the Trust.




**Item
      9.**  **CHANGES
      IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL
      DISCLOSURE.**




Nothing
      to report.




**PART
      IV**




**Item
      15.**  **EXHIBITS,
      FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K.**




**(a)**  **List
      of documents filed as part of the Annual Report:**




The
      exhibits listed on the accompanying Exhibit Index on page 6 are filed
      as
      part of this report.




**(b)**  **Reports
      on Form 8-K:**




NALL
      II,
      NILT, NILT Trust and the Trust filed certain transaction documents in connection
      with the close of the transaction to issue the Notes on October 21, 2004 and
      November 1, 2004 in Current Reports on Form 8-K. In addition, NALL II, NILT,
      NILT Trust and the Trust filed Current Reports on Form 8-K regarding monthly
      distributions of principal and interest to noteholders on November 30, 2004
      for
      the month ended October 31, 2004, on December 23, 2004 for the month ended
      November 30, 2004, on January 21, 2005 for the month ended December 31, 2004,
      on
      February 23, 2005 for the month ended January 31, 2005, on March 23, 2005 for
      the month ended February 28, 2005, and on April 29, 2005 for the month ended
      March 31, 2005, and included in each such Form 8-K report, as Exhibit
      20.1,
      was the monthly settlement statement for each respective month end as provided
      by the Servicer to the Trustees. An amendment to the filings for months ended
      November 30, 2004, December 31, 2004, January 31, 2005 and February 28, 2005
      was
      filed on Form 8-K/A on May 13, 2005. A second amendment to the filings for
      months ended October 31, 2004, November 30, 2004, December 31, 2004,
      January 31, 2005 and February 28, 2005 was filed on Form 8-K/A on June 24,
      2005.




3


**SIGNATURES**




Pursuant
      to the requirements of Section 13 or 15(d) of the Securities Exchange Act of
      1934, the Registrant has duly caused this report to be signed on its behalf
      by
      the undersigned, thereunto duly authorized.




Date:
      June 29, 2005




NISSAN
      AUTO LEASING LLC II




By:  /s/
      Kazuhiko Kazama


Name:  Kazuhiko
      Kazama


Title:  Treasurer




NISSAN
      AUTO LEASE TRUST 2004-A




By:  Nissan
      Auto Leasing LLC II, solely as


originator
      of Nissan Auto Lease 2004-A






By:  /s/
      Kazuhiko Kazama


Name:  Kazuhiko
      Kazama


Title:  Treasurer




NILT
      TRUST




By:  Nissan
      Motor Acceptance Corporation,


solely
      as
      grantor and beneficiary






By:  /s/
      Kazuhiko Kazama


Name:  Kazuhiko
      Kazama


Title:  Treasurer




NISSAN-INFINITI
      LT




By:  Nissan
      Motor Acceptance Corporation,


solely
      as
      originator of Nissan-Infiniti LT






By:  /s/
      Kazuhiko Kazama


Name:  Kazuhiko
      Kazama


Title:  Treasurer







4


**CERTIFICATION
      PURSUANT TO SECTION 302(A)**




**OF
      THE SARBANES-OXLEY ACT OF 2002**




I,
      Kazuhiko Kazama, certify that:




(1)  I
      have
      reviewed this annual report on Form 10-K, and all reports on Form 8-K containing
      distribution or settlement statements filed in respect of periods included
      in
      the year covered by this annual report, of Nissan Auto Lease Trust
      2004-A;




(2)  Based
      on
      my knowledge, the information in these reports, taken as a whole, does not
      contain any untrue statement of a material fact or omit to state a material
      fact
      necessary to make the statements made, in light of the circumstances under
      which
      such statements were made, not misleading as of the last day of the period
      covered by this annual report;




(3)  Based
      on
      my knowledge, the distribution or servicing information required to be provided
      to the trustee by the servicer under the pooling and servicing, or similar
      agreement, for inclusion in these reports, is included in these
      reports;




(4)  Based
      on
      my knowledge and upon the annual compliance statement included in the report
      and
      required to be delivered to the trustee in accordance with the terms of the
      pooling and servicing agreement, or similar agreement, and except as disclosed
      in the reports, the servicer has fulfilled its obligations under the servicing
      agreement; and




(5)  The
      reports disclose all significant deficiencies relating to the servicer’s
      compliance with the minimum servicing standards based upon the report provided
      by an independent registered public accounting firm, after conducting a review
      in compliance with the Uniform Single Attestation Program for Mortgage Bankers
      or similar procedure, as set forth in the pooling and servicing, or similar
      agreement that is included in these reports.




June
      29,
      2005




By:  /s/
      Kazuhiko Kazama


Kazuhiko
      Kazama


Treasurer


Nissan
      Auto Leasing LLC II







5


**EXHIBIT
      INDEX**




Exhibit
                No.
            Description
            Sequentially
              NumberedPage99.1
            Report
                of Independent Registered Public Accounting Firm and Management’s
                Assertion on Compliance with Nissan Motor Acceptance’s Established Minimum
                Servicing Standards for Automobile Leases
            799.2
            Officer's
                Certificate of the Servicer Regarding Compliance, dated as of March
                31,
                2005
            11








6
 Exhibit
          99.1








**REPORT
      OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM**








Board
      of
      Directors of Nissan Motor Acceptance Corporation, as Servicer


Torrance, California








We
      have
      examined management’s assertion that Nissan Motor Acceptance Corporation (the
“Company”) has complied as of March 31, 2005 and for the period from October 28,
      2004 (commencement of operations) to March 31, 2005 with its established minimum
      servicing standards described in the accompanying Management’s Assertion, dated
      June 20, 2005, for the Nissan Auto Lease Trust 2004-A. Management is responsible
      for the Company’s compliance with those minimum servicing standards. Our
      responsibility is to express an opinion on management’s assertion about the
      Company’s compliance based on our examination.





Our
      examination was conducted in accordance with attestation standards established
      by the American Institute of Certified Public Accountants, as adopted by the
      Public Company Accounting Oversight Board and accordingly, included examining,
      on a test basis, evidence about the Company’s compliance with its minimum
      servicing standards and performing such other procedures as we considered
      necessary in the circumstances. We believe that our examination provides a
      reasonable basis for our opinion. Our examination does not provide a legal
      determination on the Company’s compliance with its minimum servicing
      standards.





In
      our
      opinion, management’s assertion that the Company complied with the
      aforementioned minimum servicing standards as of March 31, 2005 and for the
      period from October 28, 2004 (commencement of operations) to March 31, 2005
      for
      the Nissan Auto Lease Trust 2004-A, is fairly stated, in all material respects
      based on the criteria set forth in Appendix I.














/s/
      DELOITTE & TOUCHE LLP






Los
      Angeles, California


June
      28,
      2005







7










**MANAGEMENT’S
      ASSERTION**





As
      of
      March 31, 2005 and for the period from October 28, 2004 (commencement of
      operations) to March 31, 2005, Nissan Motor Acceptance Corporation (the
“Company”) has complied, in all material respects, with the Company’s
      established minimum servicing standards for automobile leases serviced by the
      Company for the Nissan Auto Lease Trust 2004-A as set forth in Appendix I (the
      “Standards”). The Standards are based on the Mortgage Banker’s Association of
      America’s Uniform Single Attestation Program for Mortgage Bankers, modified to
      address the unique characteristics of servicing automobile leases.








/s/
                Steven R. LambertSteven
                R. Lambert - President/s/****Kazuhiko
                KazamaKazuhiko
                Kazama - Treasurer/s/
                Anthony R. WallAnthony
                R. Wall -Director,
                Accounting and Reporting








June
      20,
      2005










8


**APPENDIX
      I**







**NISSAN
      MOTOR ACCEPTANCE CORPORATION’S MINIMUM SERVICING STANDARDS FOR AUTOMOBILE
      LEASES**





**I.**  **CUSTODIAL
      BANK ACCOUNTS**




1.
            Reconciliations
                shall be prepared on a monthly basis for all custodial bank accounts
                and
                related bank clearing accounts. These reconciliations
                shall:




·  be
      mathematically accurate;




·  be
      prepared within forty-five (45) calendar days after the cutoff
      date;




·  be
      reviewed and approved by someone other than the person who prepared the
      reconciliation; and




·  document
      explanations for reconciling items. These reconciling items shall be resolved
      within ninety (90) calendar days of their original identification.




2.
            Funds
                of the servicing entity shall be advanced as specified in the servicing
                agreement in cases where there is an overdraft in an investor’s or
                lessee’s account and an advance is specified in the investor’s servicing
                agreement.




3.
            Each
                custodial account shall be maintained at a federally insured depository
                institution in trust for the applicable
                investor.




**II.**  **PAYMENTS**




1.
            Payments
                shall be deposited into the custodial bank accounts and related bank
                clearing accounts within two business days of
                receipt.




2.
            Payments
                made in accordance with the lessee’s automobile lease documents shall be
                posted to the applicable lessee’s records within two business days of
                receipt.




3.
            Payments
                shall be allocated to rental income or other items in accordance
                with the
                lessee’s automobile lease
                documents.




4.
            Payments
                identified as payoffs shall be allocated in accordance with the lessee’s
                automobile lease documents.




**III.**  **DISBURSEMENTS**




1.
            Disbursements
                made via wire transfer on behalf of investors shall be made only
                by
                authorized personnel.




2.
            Amounts
                remitted to investors per the servicer’s investor reports shall agree with
                canceled checks, or other form of payment, or custodial bank
                statements.






9




**IV.**  **INVESTOR
      ACCOUNTING AND REPORTING**




1.
            Monthly
                investor reports are sent to the indenture trustee on a monthly basis
                listing the total book value of automobile leases and number of automobile
                leases serviced.




**V.**  **AUTOMOBILE
      LEASE ACCOUNTING**




1.
            The
                servicing entity’s automobile lease records shall agree with, or reconcile
                to, the records of lessees with respect to the monthly payment and
                remaining automobile lease term on a monthly
                basis.




**VI.**  **DELINQUENCIES**




1.
            Records
                documenting collection efforts shall be maintained during the period
                an
                automobile lease is in default and shall be updated at least monthly.
                Such
                records shall describe the entity’s activities in monitoring delinquent
                automobile leases, including, for example, phone calls, letters and
                payment rescheduling plans in cases where the delinquency is deemed
                temporary (e.g., illness or
                unemployment).







10
 Exhibit
          99.2


**NISSAN
      MOTOR ACCEPTANCE CORPORATION**




**OFFICER'S
      CERTIFICATE**




The
      undersigned, Kazuhiko Kazama, Treasurer of NISSAN MOTOR ACCEPTANCE CORPORATION,
      a California corporation (the “Company”), does hereby certify, in his capacity
      as such corporate officer, as follows:




(1)  The
      undersigned has caused a review of the activities of the Company, in its
      capacity as Servicer, during the period October
      28, 2004 through
      March 31, 2005, to conducted under his supervision; and




(2)  To
      the
      best of the undersigned’s knowledge, no Servicer Default has occurred during the
      period October 28,
      2004 through
      March 31, 2005.




This
      Officer’s Certificate is being furnished pursuant to Section 3.01(c) of the
      Servicing Agreement, dated as of March 1, 1999, as amended, and Section 8.11(a)
      of the 2004-A Servicing Supplement, dated as of October
      28, 2004 ,
      by and
      among Nissan-Infiniti LT, NILT Trust and the Company (the
“Agreement”).




Capitalized
      terms not otherwise defined herein have the meaning assigned to them in the
      Agreement.




IN
      WITNESS WHEREOF, I have set my hand effective as of the 31st day of March,
      2005.




/s/
      Kazuhiko Kazama


Kazuhiko
      Kazama


Treasurer






11