The paper discusses the modelling of the thermal storage roof with the air circulation system. In this system, the fully glazed absorber plate is put on the top of the conventional pitch roof made of massive concrete and acts as a solar air heater. Solar radiation collected into absorber is stored in the roof structure by radiation and convection so that it reduces the nighttime heating load through the roof. Another part of the energy is also transmitted to internal air drawn into the channel and is then introduced Into the room. To analysis the system, the energy balance equations are developed and are solved using a finite difference method. The calculation results show a good agreement with the measured ones obtained from our experiments. From the results, it is seen that the thermal storage roof with the air circulation system reduces significantly the conductive heat loss compared with that for the conventional roof and has the instantaneous solar collection efficiency of about 30%.