| Jul 20 | Home | Reading | Fr | L 1-2 | Steve Lloyd |
| Jul 27 | Away | Corinthian Casuals | Fr | W 4-1 | Gavin Ward 4 |
| Jul 30 | Home | Marlow | Fr | L 1-4 | Gavin Ward |
| Aug 3 | Home | Farnham Town | Fr | L 0-1 | - |
| Aug 8 | Home | Egham Town | Fr | D 0-0 | - |
| Aug 13 | Away | Forest Green Rovers | Fr | L 1-4 | Gavin Ward |
| Aug 17 | Away | Wealdstone | ILD3 | L 1-3 | Paul Xiberras |
| Aug 24 | Home | East Thurrock United | ILD3 | W 8-3 | Jason Heath 3, Gavin Ward 4, Paul Xiberras |
| Aug 27 | Away | Banstead Athletic | GIC PR | L 0-1 | - |
| Aug 31 | Away | Portsmouth Royal Navy | FAC PR | W 6-1 | Gavin Ward 3, Jason Heath 2, Ricky McNamara |
| Sep 7 | Away | Aveley | ILD3 | W 2-1 | Paul Fagin, Jason Heath |
| Sep 10 | Away | British Army | Fr | W 1-0 | Paul Harkness |
| Sep 14 | Away | Weymouth | FAC 1QR | L 0-2 | - |
| Sep 21 | Home | Lewes | ILD3 | L 0-1 | - |
| Sep 28 | Away | Wingate & Finchley | ILD3 | W 5-0 | Steve Lloyd 2, Ricky McNamara, Gavin Ward 2 |
| Oct 5 | Away | Bracknell Town | FAV 1QR | L 1-2 | Gavin Ward |
| Oct 12 | Home | Hornchurch | ILD3 | W 2-1 | Paul Tippins, Paul Xiberras |
| Oct 19 | Away | Southall | ILD3 | L 1-2 | Steve Garrood |
| Oct 26 | Home | Wealdstone | ILD3 | L 0-3 | - |
| Oct 29 | Away | Walton & Hersham | SSC 1R | L 0-6 | - |
| Nov 2 | Home | Southall | ILD3 | D 1-1 | Phil Greenwood |
| Nov 9 | Away | Kingsbury Town | ILD3 | W 2-1 | Paul Xiberras, Phil Greenwood |
| Nov 16 | Home | Epsom & Ewell | ILD3 | D 2-2 | Jason Heath, Steve Lloyd |
| Nov 23 | Away | Clapton | ILD3 | W 1-0 | Gavin Ward |
| Nov 30 | Home | Braintee Town | ILD3 | L 0-1 | - |
| Dec 7 | Away | Northwood | ILD3 | D 1-1 | Steve Lloyd |
| Dec 10 | Home | Basingstoke Town | Fr | L 0-1 | - |
| Dec 14 | Away | Flackwell Heath | ILD3 | W 5-2 | Steve Lloyd 2, Paul Xiberras, Tony Dixon |
| Dec 17 | Home | Frimley Green | Fr | W 3-1 | Jason Heath, Paul Harkness 2 |
| Dec 21 | Home | Tring Town | ILD3 | L 0-2 | - |
| Jan 4 | Home | Hertford Town | ILD3 | W 3-0 | Jason Heath 2, Phil Greenwood |
| Jan 18 | Home | Wealdstone | Fr | L 2-3 | Steve Lloyd, Paul Xiberras |
| Jan 21 | Home | Horsham | AMT 2R | L 0-3 | - |
| Jan 25 | Away | East Thurrock United | ILD3 | L 0-2 | - |
| Jan 28 | Away | Fleet Town | Fr | D 3-3 | Mark Osikoya, Lee Innes 2 |
| Feb 1 | Home | Aveley | ILD3 | L 0-2 | - |
| Feb 5 | Away | Hampton | Fr | L 1-4 | Phil Greenwood |
| Feb 8 | Away | Lewes | ILD3 | L 1-1 | Lee Innes |
| Feb 11 | Away | Ash United | ASC 2R | W 3-2 | Jason Heath 2, Steve Lloyd |
| Feb 15 | Home | Wingate & Finchley | ILD3 | W 4-2 | Jason Heath 2, T.Tomsett, S.Garrood |
| Feb 22 | Home | Kingsbury Town | ILD3 | W 2-0 | Lee Innes, Paul Xiberras |
| Mar 1 | Away | Hornchurch | ILD3 | D 2-2 | Lee Innes, Steve Lloyd |
| Mar 8 | Home | Harlow Town | ILD3 | L 0-1 | - |
| Mar 22 | Away | Epsom & Ewell | ILD3 | W 3-2 | Paul Harkness, Steve Lloyd, Jason Heath |
| Mar 29 | Home | Clapton | ILD3 | W 1-0 | Jason Heath |
| Apr 3 | Home | Farnham Town | ASC SF | W 3-1 | Mark Osikoya, Paul Harkness, Steve Lloyd |
| Apr 5 | Away | Hertford Town | ILD3 | L 0-3 | - |
| Apr 7 | Away | Tring Town | ILD3 | W 1-0 | Jason Heath |
| Apr 12 | Away | Braintree Town | ILD3 | D 0-0 | - |
| Apr 19 | Home | Northwood | ILD3 | W 3-1 | Jason Heath 2, Paul Xiberras |
| Apr 26 | Away | Harlow Town | ILD3 | L 1-3 | Mark Osikoya |
| Apr 28 | Aldershot | Fleet Town | ASC F | W 3-1 | Paul Harkness 2, Jason Heath |
| May 3 | Home | Flackwell Heath | ILD3 | W 3-1 | Paul Masson, Paul Harkness, Steve Lloyd |
Fr = Friendly, ILD3 = ICIS League Division 3, GIC = Guardian Insurance Cup, FAC = F.A. Cup, FAV = F.A. Vase, SSC = Surrey Senior Cup, ASC = Aldershot Senior Cup, AMT = Associate Members Trophy
| P | W | D | L | F | A | Pts | GD | |
| Wealdstone | 32 | 24 | 3 | 5 | 72 | 24 | 75 | +48 |
| Braintree Town | 32 | 23 | 5 | 4 | 99 | 29 | 74 | +70 |
| Northwood | 32 | 18 | 10 | 4 | 60 | 31 | 64 | +29 |
| Harlow Town | 32 | 19 | 4 | 9 | 60 | 41 | 61 | +19 |
| Aveley | 32 | 17 | 6 | 9 | 64 | 39 | 57 | +25 |
| East Thurrock United | 32 | 16 | 6 | 10 | 58 | 51 | 54 | +7 |
| Camberley Town | 32 | 15 | 6 | 11 | 55 | 44 | 51 | +11 |
| WIngate & Finchley | 32 | 11 | 7 | 14 | 52 | 63 | 40 | -11 |
| Hornchurch | 32 | 11 | 6 | 15 | 35 | 51 | 39 | -16 |
| Clapton | 32 | 11 | 6 | 15 | 31 | 49 | 39 | -18 |
| Lewes | 32 | 10 | 8 | 14 | 45 | 53 | 38 | -8 |
| Kingsbury Town | 32 | 11 | 4 | 17 | 41 | 54 | 37 | -13 |
| Hertford Town | 32 | 10 | 6 | 16 | 55 | 65 | 36 | -10 |
| Epsom & Ewell | 32 | 8 | 5 | 19 | 62 | 78 | 29 | -16 |
| Flackwell Heath | 32 | 8 | 5 | 19 | 36 | 71 | 29 | -35 |
| Tring Town | 32 | 7 | 3 | 22 | 33 | 74 | 24 | -41 |
| Southall | 32 | 6 | 4 | 22 | 28 | 69 | 22 | -41 |