| Aug 1 | Home | Frimley Green | ST SF | W 3-2 | Rory Todd 2, Steve Lloyd |
| Aug 2 | Home | Aldershot Town | ST F | D 1-1 | Paul Xiberras (L 1-4 pens) |
| Aug 6 | Away | Ashford Town - Middx | Fr | W 3-0 | John Cahill, Lee White, Steve Garrood |
| Aug 11 | Home | Cranleigh | Fr | W 6-2 | Steve Russell 2, Lee Innes 4 |
| Aug 15 | Home | Walton & Hersham | Fr | L 0-1 | - |
| Aug 22 | Away | Tring Town | DLD3 | W 1-0 | Paul Xiberras |
| Aug 25 | Away | Epsom & Ewell | DLD3 | W 3-0 | Lee Innes, Keith Hoad, Steve Russell |
| Aug 29 | Away | Herne Bay | FAC PR | D 3-3 | Keith Hoad, Steve Russell, Paul Tynan |
| Sep 1 | Home | Herne Bay | FAC PRr | L 2-3 | Rory Todd, Keith Hoad |
| Sep 5 | Home | Flackwell Heath | DLD3 | L 0-2 | - |
| Sep 8 | Home | British Army | Fr | L 1-4 | Steve Lynch |
| Sep 10 | Home | Edgware Town | DLC PR | W 1-0 | Shaun Woods |
| Sep 16 | Away | Horsham | DLD3 | W 3-2 | Lee Innes, Steve Russell 2 |
| Sep 19 | Home | St Andrews | SSC 2QR | W 2-0 | Steve Russell, Lee Innes |
| Sep 22 | Away | Abingdon Town | DLC 1R | L 1-3 | Rory Todd |
| Sep 26 | Away | Thame United | DLD3 | D 1-1 | Lee Innes |
| Oct 3 | Home | Haywards Heath Town | FAV PR | W 3-0 | Paul Xiberras, Lee Innes, K.Hoad |
| Oct 6 | Home | Petersfield United | DLD3 | D 1-1 | Jason Allen |
| Oct 10 | Home | Feltham & Hounslow Borough | DLD3 | W 2-1 | Steve Russell, Steve Lloyd |
| Oct 13 | Away | Hornchurch | DLD3 | W 1-0 | Steve Russell |
| Oct 17 | Away | Cobham | SSC 3QR | W 3-0 | Paul Xiberras, Steve Russell, Lee Innes |
| Oct 20 | Home | East Thurrock United | DLD3 | L 0-3 | - |
| Oct 24 | Away | Kingsbury Town | DLD3 | D 0-0 | - |
| Oct 31 | Away | Sittingbourne | FAV 1R | L 0-7 | - |
| Nov 7 | Away | Ashford Town - Middx | SSC 4QR | L 1-3 | Steve Russell |
| Nov 10 | Home | Aldershot Town | DLD3 | L 1-3 | Troy Tomsett |
| Nov 14 | Home | Northwood | DLD3 | L 1-4 | Steve Lloyd |
| Nov 21 | Away | Leighton Town | DLD3 | L 2-4 | Lee White 2 |
| Nov 24 | Home | Cove | DLD3 | L 1-2 | Alan Why |
| Nov 28 | Home | Royston Town | DLD3 | D 1-1 | Lee Innes |
| Dec 5 | Away | Flackwell Heath | DLD3 | L 0-4 | - |
| Dec 12 | Home | Collier Row | DLD3 | L 0-1 | - |
| Dec 15 | Home | Staines Town | Fr | W 3-0 | Steve Russell, Troy Tomsett, Mick Halliday |
| Dec 26 | Away | Bracknell Town | DLD3 | D 3-3 | Rory Todd, Steve Russell, Troy Tomsett |
| Dec 28 | Home | Horsham | DLD3 | D 2-2 | Rory Todd, Jason Allen |
| Jan 2 | Home | Tring Town | DLD3 | L 0-4 | - |
| Jan 9 | Away | Hertford Town | DLD3 | L 1-3 | Alan Why |
| Jan 16 | Home | Epsom & Ewell | DLD3 | L 0-1 | - |
| Jan 23 | Away | East Thurrock United | DLD3 | L 2-4 | Paul Xiberras, Brian Connor |
| Jan 30 | Home | Thame United | DLD3 | L 0-2 | - |
| Feb 2 | Away | Leatherhead | AMT 1R | D 1-1 | Paul Xiberras (L 1-3 pens) |
| Feb 6 | Home | Hertford Town | DLD3 | L 0-2 | - |
| Feb 13 | Home | Hornchurch | DLD3 | L 1-2 | Graeme Johnson |
| Feb 20 | Away | Feltham & Hounslow Borough | DLD3 | W 3-1 | Graeme Johnson 2, Steve Croxford |
| Feb 23 | Home | Penn & Tylers Green | Fr | L 1-2 | Steve Baynes |
| Feb 27 | Away | Petersfield United | DLD3 | L 0-1 | - |
| Mar 2 | Away | Clapton | DLD3 | W 4-1 | Troy Tomsett 2, Graeme Johnson, Steve Lloyd |
| Mar 9 | Away | Cove | DLD3 | L 0-2 | - |
| Mar 13 | Home | Kingsbury Town | DLD3 | L 0-1 | - |
| Mar 20 | Away | Aldershot Town | DLD3 | L 1-6 | Rory Todd |
| Mar 27 | Home | Clapton | DLD3 | W 1-0 | Steve Lloyd |
| Apr 3 | Away | Collier Row | DLD3 | L 0-1 | - |
| Apr 10 | Away | Northwood | DLD3 | L 1-3 | Rob Ridout |
| Apr 12 | Home | Bracknell Town | DLD3 | D 0-0 | - |
| Apr 17 | Home | Leighton Town | DLD3 | L 0-3 | - |
| Apr 24 | Away | Royston Town | DLD3 | L 0-1 | - |
ST = Simpsonair Trophy, DLD3 = Diadora League Division 3, Fr = Friendly, FAC = F.A. Cup, DLC = Diadora League Cup, FAV = F.A. Vase, SSC = Surrey Senior Cup, AMT = Associate Members Trophy
| P | W | D | L | F | A | Pts | GD | |
| Aldershot Town | 38 | 28 | 8 | 2 | 90 | 35 | 92 | +55 |
| Thame United | 38 | 21 | 11 | 6 | 84 | 38 | 74 | +46 |
| Collier Row | 38 | 21 | 11 | 6 | 68 | 30 | 74 | +38 |
| Leighton Town | 38 | 21 | 10 | 7 | 89 | 47 | 73 | +42 |
| Cove | 38 | 21 | 8 | 9 | 69 | 42 | 71 | +27 |
| Northwood | 38 | 19 | 11 | 8 | 84 | 68 | 68 | +16 |
| Royston Town | 38 | 17 | 8 | 13 | 59 | 42 | 59 | +17 |
| East Thurrock United | 38 | 17 | 7 | 14 | 69 | 58 | 58 | +11 |
| Kingsbury Town | 38 | 15 | 9 | 14 | 62 | 59 | 54 | +3 |
| Hertford Town | 38 | 14 | 10 | 14 | 61 | 64 | 52 | -3 |
| Flackwell Heath | 38 | 15 | 6 | 17 | 82 | 76 | 51 | +6 |
| Tring Town | 38 | 12 | 11 | 15 | 59 | 63 | 47 | -4 |
| Hornchurch | 38 | 11 | 13 | 14 | 53 | 52 | 46 | +1 |
| Horsham | 38 | 12 | 7 | 19 | 63 | 72 | 43 | -9 |
| Epsom & Ewell | 38 | 10 | 11 | 17 | 52 | 67 | 41 | -15 |
| Bracknell Town | 38 | 7 | 13 | 18 | 52 | 94 | 34 | -42 |
| Clapton | 38 | 8 | 7 | 23 | 46 | 74 | 31 | -28 |
| Camberley Town | 38 | 8 | 7 | 23 | 37 | 72 | 31 | -35 |
| Petersfield United | 38 | 6 | 12 | 20 | 36 | 90 | 30 | -54 |
| Feltham & Hounslow Borough | 38 | 5 | 4 | 29 | 47 | 119 | 19 | -72 |